Dickenson 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
£34,000First YearProfit From Rental Income
£12,313
↗ 36%After 5 Years
Change In Property Value
£30,349
↗ 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 | £7,700 | £7,816 | £7,933 | £8,131 | £8,334 | £39,914 |
| Total Expenses | £4,892 | £4,916 | £4,938 | £4,968 | £4,999 | £24,712 |
| Profit Before Tax | £2,808 | £2,900 | £2,995 | £3,163 | £3,335 | £15,201 |
| Profit After Tax | £2,275 | £2,349 | £2,426 | £2,562 | £2,702 | £12,313 |
| Change In Property Value | £3,300 | £6,232 | £7,172 | £7,602 | £6,044 | £30,349 |
| Net Return | £5,575 | £8,580 | £9,598 | £10,164 | £8,745 | £42,662 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 16% | 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