Talbot Road, Fallowfield, 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
£95,250First YearProfit From Rental Income
£37,892
↗ 40%After 5 Years
Change In Property Value
£84,150
↗ 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 | £21,350 | £21,670 | £21,995 | £22,545 | £23,109 | £110,670 |
| Total Expenses | £12,677 | £12,722 | £12,764 | £12,830 | £12,897 | £63,890 |
| Profit Before Tax | £8,673 | £8,949 | £9,231 | £9,715 | £10,212 | £46,780 |
| Profit After Tax | £7,025 | £7,248 | £7,477 | £7,869 | £8,272 | £37,892 |
| Change In Property Value | £9,150 | £17,278 | £19,886 | £21,079 | £16,758 | £84,150 |
| Net Return | £16,175 | £24,527 | £27,363 | £28,948 | £25,029 | £122,042 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| 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