3 Bed 7 Mitford Road, Withington 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
£75,700First YearProfit From Rental Income
£30,546
↗ 40%After 5 Years
Change In Property Value
£68,700
↗ 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 | £17,430 | £17,691 | £17,957 | £18,406 | £18,866 | £90,350 |
| Total Expenses | £10,441 | £10,480 | £10,517 | £10,572 | £10,629 | £52,639 |
| Profit Before Tax | £6,989 | £7,211 | £7,440 | £7,834 | £8,237 | £37,711 |
| Profit After Tax | £5,661 | £5,841 | £6,026 | £6,345 | £6,672 | £30,546 |
| Change In Property Value | £7,470 | £14,106 | £16,235 | £17,209 | £13,681 | £68,700 |
| Net Return | £13,131 | £19,947 | £22,261 | £23,554 | £20,353 | £99,246 |
| 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