Banff 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
£102,250First YearProfit From Rental Income
£40,515
↗ 40%After 5 Years
Change In Property Value
£89,669
↗ 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 | £22,750 | £23,091 | £23,438 | £24,024 | £24,624 | £117,927 |
| Total Expenses | £13,476 | £13,522 | £13,567 | £13,636 | £13,707 | £67,908 |
| Profit Before Tax | £9,274 | £9,569 | £9,870 | £10,387 | £10,917 | £50,018 |
| Profit After Tax | £7,512 | £7,751 | £7,995 | £8,414 | £8,843 | £40,515 |
| Change In Property Value | £9,750 | £18,411 | £21,190 | £22,461 | £17,857 | £89,669 |
| Net Return | £17,262 | £26,162 | £29,185 | £30,875 | £26,700 | £130,183 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| 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