Lees Hall Crescent, 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
£40,000First YearProfit From Rental Income
£14,936
↗ 37%After 5 Years
Change In Property Value
£35,867
↗ 28%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,100 | £9,236 | £9,375 | £9,609 | £9,850 | £47,171 |
| Total Expenses | £5,690 | £5,716 | £5,741 | £5,774 | £5,809 | £28,731 |
| Profit Before Tax | £3,410 | £3,520 | £3,635 | £3,835 | £4,041 | £18,440 |
| Profit After Tax | £2,762 | £2,851 | £2,944 | £3,106 | £3,273 | £14,936 |
| Change In Property Value | £3,900 | £7,365 | £8,476 | £8,984 | £7,143 | £35,867 |
| Net Return | £6,662 | £10,216 | £11,420 | £12,091 | £10,415 | £50,804 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 17% | 26% | 29% | 30% | 26% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change