Tyldesley Street, 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
£47,500First YearProfit From Rental Income
£18,216
↗ 38%After 5 Years
Change In Property Value
£42,765
↗ 28%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,850 | £11,013 | £11,178 | £11,457 | £11,744 | £56,242 |
| Total Expenses | £6,688 | £6,717 | £6,744 | £6,782 | £6,822 | £33,753 |
| Profit Before Tax | £4,162 | £4,296 | £4,434 | £4,675 | £4,922 | £22,489 |
| Profit After Tax | £3,371 | £3,479 | £3,592 | £3,787 | £3,987 | £18,216 |
| Change In Property Value | £4,650 | £8,781 | £10,106 | £10,712 | £8,516 | £42,765 |
| Net Return | £8,021 | £12,260 | £13,697 | £14,499 | £12,503 | £60,981 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 8% | 38% |
| Total Net Return (%) | 17% | 26% | 29% | 31% | 26% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change