Croasdale Avenue, Fallowfield, 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
£98,750First YearProfit From Rental Income
£39,203
↗ 40%After 5 Years
Change In Property Value
£86,909
↗ 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 | £22,050 | £22,381 | £22,716 | £23,284 | £23,866 | £114,298 |
| Total Expenses | £13,076 | £13,122 | £13,166 | £13,233 | £13,302 | £65,899 |
| Profit Before Tax | £8,974 | £9,259 | £9,551 | £10,051 | £10,565 | £48,399 |
| Profit After Tax | £7,269 | £7,500 | £7,736 | £8,142 | £8,557 | £39,203 |
| Change In Property Value | £9,450 | £17,845 | £20,538 | £21,770 | £17,307 | £86,909 |
| Net Return | £16,719 | £25,344 | £28,274 | £29,912 | £25,864 | £126,113 |
| 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