Daisy Bank Park, Laindon 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
£45,400First YearProfit From Rental Income
£17,297
↗ 38%After 5 Years
Change In Property Value
£40,834
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,360 | £10,515 | £10,673 | £10,940 | £11,213 | £53,702 |
| Total Expenses | £6,409 | £6,437 | £6,463 | £6,500 | £6,538 | £32,347 |
| Profit Before Tax | £3,951 | £4,078 | £4,210 | £4,440 | £4,675 | £21,355 |
| Profit After Tax | £3,200 | £3,304 | £3,410 | £3,596 | £3,787 | £17,297 |
| Change In Property Value | £4,440 | £8,384 | £9,649 | £10,228 | £8,132 | £40,834 |
| Net Return | £7,640 | £11,688 | £13,060 | £13,825 | £11,919 | £58,131 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 8% | 38% |
| Total Net Return (%) | 17% | 26% | 29% | 30% | 26% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change