Daisy Bank Road, Victoria Park, 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
£52,000First YearProfit From Rental Income
£20,183
↗ 39%After 5 Years
Change In Property Value
£46,904
↗ 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 | £11,900 | £12,079 | £12,260 | £12,566 | £12,880 | £61,685 |
| Total Expenses | £7,287 | £7,318 | £7,346 | £7,387 | £7,429 | £36,767 |
| Profit Before Tax | £4,613 | £4,761 | £4,914 | £5,179 | £5,451 | £24,918 |
| Profit After Tax | £3,736 | £3,856 | £3,980 | £4,195 | £4,415 | £20,183 |
| Change In Property Value | £5,100 | £9,631 | £11,084 | £11,749 | £9,340 | £46,904 |
| Net Return | £8,836 | £13,487 | £15,064 | £15,944 | £13,756 | £67,087 |
| 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