Hadfield Close, 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
£53,500First YearProfit From Rental Income
£20,839
↗ 39%After 5 Years
Change In Property Value
£48,283
↗ 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 | £12,250 | £12,434 | £12,620 | £12,936 | £13,259 | £63,499 |
| Total Expenses | £7,487 | £7,518 | £7,547 | £7,589 | £7,632 | £37,772 |
| Profit Before Tax | £4,763 | £4,916 | £5,074 | £5,347 | £5,627 | £25,727 |
| Profit After Tax | £3,858 | £3,982 | £4,110 | £4,331 | £4,558 | £20,839 |
| Change In Property Value | £5,250 | £9,914 | £11,410 | £12,094 | £9,615 | £48,283 |
| Net Return | £9,108 | £13,896 | £15,519 | £16,426 | £14,173 | £69,122 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 39% |
| 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