Milverton 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
£128,325First YearProfit From Rental Income
£50,287
↗ 39%After 5 Years
Change In Property Value
£110,223
↗ 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 | £27,965 | £28,384 | £28,810 | £29,530 | £30,269 | £144,959 |
| Total Expenses | £16,450 | £16,504 | £16,557 | £16,640 | £16,724 | £82,876 |
| Profit Before Tax | £11,515 | £11,880 | £12,253 | £12,891 | £13,544 | £62,083 |
| Profit After Tax | £9,327 | £9,623 | £9,925 | £10,441 | £10,971 | £50,287 |
| Change In Property Value | £11,985 | £22,632 | £26,047 | £27,610 | £21,950 | £110,223 |
| Net Return | £21,312 | £32,254 | £35,972 | £38,051 | £32,921 | £160,511 |
| 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