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: 963
Initial Investment
£52,000First YearProfit From Rental Income
£18,883
↗ 36%After 5 Years
Change In Property Value
£46,904
↗ 28%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,556 | £11,729 | £11,905 | £12,203 | £12,508 | £59,902 |
| Total Expenses | £7,253 | £7,283 | £7,311 | £7,351 | £7,392 | £36,589 |
| Profit Before Tax | £4,303 | £4,447 | £4,595 | £4,852 | £5,116 | £23,313 |
| Profit After Tax | £3,486 | £3,602 | £3,722 | £3,930 | £4,144 | £18,883 |
| Change In Property Value | £5,100 | £9,631 | £11,084 | £11,749 | £9,340 | £46,904 |
| Net Return | £8,586 | £13,232 | £14,806 | £15,679 | £13,484 | £65,787 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 17% | 25% | 28% | 30% | 26% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change