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: 1190
Initial Investment
£63,985First YearProfit From Rental Income
£23,850
↗ 37%After 5 Years
Change In Property Value
£57,926
↗ 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 | £14,280 | £14,494 | £14,712 | £15,079 | £15,456 | £74,022 |
| Total Expenses | £8,841 | £8,875 | £8,907 | £8,954 | £9,002 | £44,578 |
| Profit Before Tax | £5,439 | £5,620 | £5,805 | £6,126 | £6,454 | £29,444 |
| Profit After Tax | £4,406 | £4,552 | £4,702 | £4,962 | £5,228 | £23,850 |
| Change In Property Value | £6,299 | £11,894 | £13,689 | £14,510 | £11,535 | £57,926 |
| Net Return | £10,704 | £16,446 | £18,391 | £19,472 | £16,763 | £81,776 |
| 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