Conyngham 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
£43,000First YearProfit From Rental Income
£16,248
↗ 38%After 5 Years
Change In Property Value
£38,626
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,800 | £9,947 | £10,096 | £10,349 | £10,607 | £50,799 |
| Total Expenses | £6,089 | £6,117 | £6,142 | £6,178 | £6,214 | £30,740 |
| Profit Before Tax | £3,711 | £3,830 | £3,954 | £4,171 | £4,393 | £20,059 |
| Profit After Tax | £3,006 | £3,103 | £3,203 | £3,379 | £3,559 | £16,248 |
| Change In Property Value | £4,200 | £7,931 | £9,128 | £9,676 | £7,692 | £38,626 |
| Net Return | £7,206 | £11,034 | £12,331 | £13,054 | £11,251 | £54,875 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 17% | 26% | 29% | 30% | 26% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change