Danes 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
£50,500First YearProfit From Rental Income
£19,527
↗ 39%After 5 Years
Change In Property Value
£45,524
↗ 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 | £11,550 | £11,723 | £11,899 | £12,197 | £12,501 | £59,870 |
| Total Expenses | £7,088 | £7,117 | £7,145 | £7,185 | £7,227 | £35,762 |
| Profit Before Tax | £4,462 | £4,606 | £4,754 | £5,011 | £5,275 | £24,108 |
| Profit After Tax | £3,615 | £3,731 | £3,851 | £4,059 | £4,273 | £19,527 |
| Change In Property Value | £4,950 | £9,347 | £10,758 | £11,403 | £9,066 | £45,524 |
| Net Return | £8,565 | £13,078 | £14,608 | £15,462 | £13,338 | £65,051 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 8% | 39% |
| Total Net Return (%) | 17% | 26% | 29% | 31% | 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