Thornton 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
£67,000First YearProfit From Rental Income
£26,742
↗ 40%After 5 Years
Change In Property Value
£60,699
↗ 28%After 5 Years
Return On Investment
120%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,400 | £15,631 | £15,865 | £16,262 | £16,669 | £79,827 |
| Total Expenses | £9,284 | £9,319 | £9,353 | £9,403 | £9,454 | £46,813 |
| Profit Before Tax | £6,117 | £6,312 | £6,513 | £6,859 | £7,214 | £33,015 |
| Profit After Tax | £4,954 | £5,113 | £5,275 | £5,556 | £5,844 | £26,742 |
| Change In Property Value | £6,600 | £12,463 | £14,344 | £15,204 | £12,088 | £60,699 |
| Net Return | £11,554 | £17,576 | £19,619 | £20,760 | £17,931 | £87,441 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 17% | 26% | 29% | 31% | 27% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change