Buy To Let Manchester Flat, Manchester M1
View Property Listing
North West, England, M1
Bedrooms: | Bathrooms:
Bedrooms: | Bathrooms:
Growth Rental: rental_growth_assumption_england_london: [1.5, 1.5, 2.5, 2.5]
Change in Property Value Percentage: property_value_growth_assumptions_england_north_west: [3, 5.5, 6, 6, 4.5]
Inflation rate percentage: inflation_growth_assumption_england: [2.5, 2, 2, 2]
Rental Income: 1246
Initial Investment
£66,985First YearProfit From Rental Income
£25,056
↗ 37%After 5 Years
Change In Property Value
£60,685
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,952 | £15,176 | £15,404 | £15,789 | £16,184 | £77,505 |
| Total Expenses | £9,237 | £9,272 | £9,305 | £9,354 | £9,404 | £46,572 |
| Profit Before Tax | £5,715 | £5,904 | £6,099 | £6,435 | £6,780 | £30,933 |
| Profit After Tax | £4,629 | £4,782 | £4,940 | £5,212 | £5,492 | £25,056 |
| Change In Property Value | £6,599 | £12,460 | £14,341 | £15,201 | £12,085 | £60,685 |
| Net Return | £11,228 | £17,243 | £19,281 | £20,413 | £17,576 | £85,741 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 17% | 26% | 29% | 30% | 26% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change