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: 1130
Initial Investment
£60,836First YearProfit From Rental Income
£22,529
↗ 37%After 5 Years
Change In Property Value
£55,029
↗ 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 | £13,560 | £13,763 | £13,970 | £14,319 | £14,677 | £70,289 |
| Total Expenses | £8,423 | £8,456 | £8,487 | £8,532 | £8,579 | £42,476 |
| Profit Before Tax | £5,137 | £5,308 | £5,483 | £5,787 | £6,099 | £27,813 |
| Profit After Tax | £4,161 | £4,299 | £4,441 | £4,687 | £4,940 | £22,529 |
| Change In Property Value | £5,984 | £11,299 | £13,004 | £13,784 | £10,959 | £55,029 |
| Net Return | £10,145 | £15,598 | £17,445 | £18,472 | £15,898 | £77,558 |
| 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