Longford Place, 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
£79,500First YearProfit From Rental Income
£31,989
↗ 40%After 5 Years
Change In Property Value
£71,735
↗ 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 | £18,200 | £18,473 | £18,750 | £19,219 | £19,699 | £94,341 |
| Total Expenses | £10,880 | £10,920 | £10,958 | £11,016 | £11,074 | £54,849 |
| Profit Before Tax | £7,320 | £7,553 | £7,792 | £8,203 | £8,625 | £39,492 |
| Profit After Tax | £5,929 | £6,118 | £6,311 | £6,645 | £6,986 | £31,989 |
| Change In Property Value | £7,800 | £14,729 | £16,952 | £17,969 | £14,285 | £71,735 |
| Net Return | £13,729 | £20,847 | £23,263 | £24,613 | £21,271 | £103,724 |
| 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