Princess Road, Manchester, Greater Manchester M14
View Property Listing
North West, England, M14
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: 7.0
Initial Investment
£91,750First YearProfit From Rental Income
£36,580
↗ 40%After 5 Years
Change In Property Value
£81,391
↗ 28%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,650 | £20,960 | £21,274 | £21,806 | £22,351 | £107,041 |
| Total Expenses | £12,278 | £12,321 | £12,363 | £12,427 | £12,492 | £61,881 |
| Profit Before Tax | £8,372 | £8,638 | £8,911 | £9,379 | £9,859 | £45,160 |
| Profit After Tax | £6,781 | £6,997 | £7,218 | £7,597 | £7,986 | £36,580 |
| Change In Property Value | £8,850 | £16,712 | £19,234 | £20,388 | £16,208 | £81,391 |
| Net Return | £15,631 | £23,709 | £26,452 | £27,985 | £24,194 | £117,971 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 17% | 26% | 29% | 31% | 26% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change