Dickenson Road, 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
£41,500First YearProfit From Rental Income
£15,592
↗ 38%After 5 Years
Change In Property Value
£37,247
↗ 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 | £9,450 | £9,592 | £9,736 | £9,979 | £10,228 | £48,985 |
| Total Expenses | £5,890 | £5,917 | £5,941 | £5,976 | £6,012 | £29,735 |
| Profit Before Tax | £3,560 | £3,675 | £3,794 | £4,003 | £4,217 | £19,250 |
| Profit After Tax | £2,884 | £2,977 | £3,073 | £3,242 | £3,416 | £15,592 |
| Change In Property Value | £4,050 | £7,648 | £8,802 | £9,330 | £7,417 | £37,247 |
| Net Return | £6,934 | £10,625 | £11,875 | £12,572 | £10,833 | £52,839 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| 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