Braemar Road, Fallowfield, 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
£81,250First YearProfit From Rental Income
£32,645
↗ 40%After 5 Years
Change In Property Value
£73,114
↗ 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 | £18,550 | £18,828 | £19,111 | £19,588 | £20,078 | £96,156 |
| Total Expenses | £11,080 | £11,120 | £11,159 | £11,217 | £11,277 | £55,854 |
| Profit Before Tax | £7,470 | £7,708 | £7,952 | £8,371 | £8,801 | £40,302 |
| Profit After Tax | £6,051 | £6,243 | £6,441 | £6,781 | £7,129 | £32,645 |
| Change In Property Value | £7,950 | £15,012 | £17,278 | £18,314 | £14,560 | £73,114 |
| Net Return | £14,001 | £21,256 | £23,719 | £25,095 | £21,689 | £105,759 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| 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