Finchley 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
£128,500First YearProfit From Rental Income
£50,353
↗ 39%After 5 Years
Change In Property Value
£110,361
↗ 28%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,000 | £28,420 | £28,846 | £29,567 | £30,307 | £145,140 |
| Total Expenses | £16,470 | £16,525 | £16,577 | £16,660 | £16,745 | £82,976 |
| Profit Before Tax | £11,530 | £11,896 | £12,269 | £12,908 | £13,562 | £62,164 |
| Profit After Tax | £9,339 | £9,635 | £9,938 | £10,455 | £10,985 | £50,353 |
| Change In Property Value | £12,000 | £22,660 | £26,080 | £27,644 | £21,977 | £110,361 |
| Net Return | £21,339 | £32,295 | £36,017 | £38,099 | £32,963 | £160,714 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 39% |
| Total Net Return (%) | 17% | 25% | 28% | 30% | 26% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change