Bethnall Drive, 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
£68,500First YearProfit From Rental Income
£27,398
↗ 40%After 5 Years
Change In Property Value
£62,078
↗ 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 | £15,750 | £15,986 | £16,226 | £16,632 | £17,047 | £81,641 |
| Total Expenses | £9,483 | £9,519 | £9,553 | £9,605 | £9,657 | £47,817 |
| Profit Before Tax | £6,267 | £6,467 | £6,673 | £7,027 | £7,391 | £33,824 |
| Profit After Tax | £5,076 | £5,238 | £5,405 | £5,692 | £5,987 | £27,398 |
| Change In Property Value | £6,750 | £12,746 | £14,670 | £15,550 | £12,362 | £62,078 |
| Net Return | £11,826 | £17,985 | £20,075 | £21,242 | £18,349 | £89,476 |
| 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