Copper Place, Fallowfield, 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
£49,000First YearProfit From Rental Income
£18,872
↗ 39%After 5 Years
Change In Property Value
£44,145
↗ 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 | £11,200 | £11,368 | £11,539 | £11,827 | £12,123 | £58,056 |
| Total Expenses | £6,888 | £6,917 | £6,945 | £6,984 | £7,024 | £34,758 |
| Profit Before Tax | £4,312 | £4,451 | £4,594 | £4,843 | £5,099 | £23,298 |
| Profit After Tax | £3,493 | £3,605 | £3,721 | £3,923 | £4,130 | £18,872 |
| Change In Property Value | £4,800 | £9,064 | £10,432 | £11,058 | £8,791 | £44,145 |
| Net Return | £8,293 | £12,669 | £14,153 | £14,981 | £12,921 | £63,016 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 8% | 39% |
| 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