Eileen Grove, 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
£76,000First YearProfit From Rental Income
£30,677
↗ 40%After 5 Years
Change In Property Value
£68,976
↗ 28%After 5 Years
Return On Investment
120%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,500 | £17,763 | £18,029 | £18,480 | £18,942 | £90,713 |
| Total Expenses | £10,481 | £10,520 | £10,557 | £10,612 | £10,669 | £52,840 |
| Profit Before Tax | £7,019 | £7,243 | £7,472 | £7,867 | £8,272 | £37,873 |
| Profit After Tax | £5,685 | £5,866 | £6,052 | £6,372 | £6,701 | £30,677 |
| Change In Property Value | £7,500 | £14,163 | £16,300 | £17,278 | £13,736 | £68,976 |
| Net Return | £13,185 | £20,029 | £22,352 | £23,650 | £20,436 | £99,653 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 17% | 26% | 29% | 31% | 27% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change