Daisy Bank Park, Laindon Road, Victoria Park, 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
£126,750First YearProfit From Rental Income
£49,697
↗ 39%After 5 Years
Change In Property Value
£108,982
↗ 28%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,650 | £28,065 | £28,486 | £29,198 | £29,928 | £143,326 |
| Total Expenses | £16,270 | £16,324 | £16,377 | £16,458 | £16,542 | £81,972 |
| Profit Before Tax | £11,380 | £11,740 | £12,109 | £12,739 | £13,386 | £61,354 |
| Profit After Tax | £9,217 | £9,510 | £9,808 | £10,319 | £10,842 | £49,697 |
| Change In Property Value | £11,850 | £22,377 | £25,754 | £27,299 | £21,703 | £108,982 |
| Net Return | £21,067 | £31,886 | £35,562 | £37,618 | £32,545 | £158,679 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 39% |
| Total Net Return (%) | 17% | 25% | 28% | 30% | 26% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change