Conyngham Road, Victoria Park 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
£110,982First YearProfit From Rental Income
£43,788
↗ 39%After 5 Years
Change In Property Value
£96,552
↗ 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 | £24,497 | £24,864 | £25,237 | £25,868 | £26,515 | £126,980 |
| Total Expenses | £14,472 | £14,521 | £14,569 | £14,642 | £14,717 | £72,921 |
| Profit Before Tax | £10,025 | £10,343 | £10,668 | £11,226 | £11,797 | £54,059 |
| Profit After Tax | £8,120 | £8,378 | £8,641 | £9,093 | £9,556 | £43,788 |
| Change In Property Value | £10,499 | £19,825 | £22,816 | £24,185 | £19,227 | £96,552 |
| Net Return | £18,619 | £28,202 | £31,458 | £33,278 | £28,783 | £140,340 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 39% |
| Total Net Return (%) | 17% | 25% | 28% | 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