Fully Managed Manchester Buy To Let, 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: 1184
Initial Investment
£63,686First YearProfit From Rental Income
£23,711
↗ 37%After 5 Years
Change In Property Value
£57,651
↗ 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 | £14,208 | £14,421 | £14,637 | £15,003 | £15,378 | £73,648 |
| Total Expenses | £8,801 | £8,834 | £8,866 | £8,913 | £8,961 | £44,376 |
| Profit Before Tax | £5,407 | £5,587 | £5,771 | £6,090 | £6,417 | £29,272 |
| Profit After Tax | £4,380 | £4,525 | £4,675 | £4,933 | £5,198 | £23,711 |
| Change In Property Value | £6,269 | £11,837 | £13,624 | £14,441 | £11,481 | £57,651 |
| Net Return | £10,649 | £16,362 | £18,298 | £19,374 | £16,678 | £81,361 |
| 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