Brocklebank 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
£118,000First YearProfit From Rental Income
£46,418
↗ 39%After 5 Years
Change In Property Value
£102,084
↗ 28%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,900 | £26,289 | £26,683 | £27,350 | £28,034 | £134,255 |
| Total Expenses | £15,272 | £15,324 | £15,373 | £15,450 | £15,529 | £76,949 |
| Profit Before Tax | £10,628 | £10,965 | £11,310 | £11,899 | £12,504 | £57,306 |
| Profit After Tax | £8,608 | £8,882 | £9,161 | £9,639 | £10,128 | £46,418 |
| Change In Property Value | £11,100 | £20,961 | £24,124 | £25,571 | £20,329 | £102,084 |
| Net Return | £19,708 | £29,842 | £33,284 | £35,210 | £30,457 | £148,502 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 39% |
| Total Net Return (%) | 17% | 25% | 28% | 30% | 26% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change