Brailsford 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
£71,500First YearProfit From Rental Income
£28,709
↗ 40%After 5 Years
Change In Property Value
£64,837
↗ 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 | £16,450 | £16,697 | £16,947 | £17,371 | £17,805 | £85,270 |
| Total Expenses | £9,882 | £9,920 | £9,955 | £10,008 | £10,062 | £49,826 |
| Profit Before Tax | £6,568 | £6,777 | £6,992 | £7,363 | £7,743 | £35,444 |
| Profit After Tax | £5,320 | £5,490 | £5,664 | £5,964 | £6,272 | £28,709 |
| Change In Property Value | £7,050 | £13,313 | £15,322 | £16,241 | £12,912 | £64,837 |
| Net Return | £12,370 | £18,802 | £20,986 | £22,205 | £19,184 | £93,547 |
| 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