Thorne House, Wilmslow 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
£58,000First YearProfit From Rental Income
£22,807
↗ 39%After 5 Years
Change In Property Value
£52,422
↗ 28%After 5 Years
Return On Investment
119%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,300 | £13,500 | £13,702 | £14,045 | £14,396 | £68,942 |
| Total Expenses | £8,086 | £8,118 | £8,149 | £8,193 | £8,239 | £40,785 |
| Profit Before Tax | £5,214 | £5,381 | £5,553 | £5,851 | £6,156 | £28,156 |
| Profit After Tax | £4,224 | £4,359 | £4,498 | £4,739 | £4,987 | £22,807 |
| Change In Property Value | £5,700 | £10,764 | £12,388 | £13,131 | £10,439 | £52,422 |
| Net Return | £9,924 | £15,122 | £16,886 | £17,870 | £15,426 | £75,228 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 39% |
| Total Net Return (%) | 17% | 26% | 29% | 31% | 27% | 119% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change