Grandale Street, 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
£93,500First YearProfit From Rental Income
£37,236
↗ 40%After 5 Years
Change In Property Value
£82,771
↗ 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 | £21,000 | £21,315 | £21,635 | £22,176 | £22,730 | £108,855 |
| Total Expenses | £12,477 | £12,521 | £12,564 | £12,628 | £12,694 | £62,885 |
| Profit Before Tax | £8,523 | £8,794 | £9,071 | £9,547 | £10,036 | £45,970 |
| Profit After Tax | £6,903 | £7,123 | £7,348 | £7,733 | £8,129 | £37,236 |
| Change In Property Value | £9,000 | £16,995 | £19,560 | £20,733 | £16,483 | £82,771 |
| Net Return | £15,903 | £24,118 | £26,907 | £28,467 | £24,612 | £120,007 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 17% | 26% | 29% | 30% | 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