Furness 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
£111,000First YearProfit From Rental Income
£43,794
↗ 39%After 5 Years
Change In Property Value
£96,566
↗ 28%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,500 | £24,868 | £25,241 | £25,872 | £26,518 | £126,998 |
| Total Expenses | £14,474 | £14,523 | £14,571 | £14,644 | £14,719 | £72,931 |
| Profit Before Tax | £10,026 | £10,345 | £10,670 | £11,227 | £11,799 | £54,067 |
| Profit After Tax | £8,121 | £8,379 | £8,643 | £9,094 | £9,557 | £43,794 |
| Change In Property Value | £10,500 | £19,828 | £22,820 | £24,189 | £19,230 | £96,566 |
| Net Return | £18,621 | £28,207 | £31,462 | £33,283 | £28,787 | £140,360 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 39% |
| Total Net Return (%) | 17% | 25% | 28% | 30% | 26% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change