Park Range, Rusholme, 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
£125,000First YearProfit From Rental Income
£49,041
↗ 39%After 5 Years
Change In Property Value
£107,602
↗ 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 | £27,300 | £27,710 | £28,125 | £28,828 | £29,549 | £141,512 |
| Total Expenses | £16,071 | £16,124 | £16,176 | £16,257 | £16,340 | £80,967 |
| Profit Before Tax | £11,229 | £11,585 | £11,949 | £12,571 | £13,209 | £60,545 |
| Profit After Tax | £9,096 | £9,384 | £9,679 | £10,183 | £10,700 | £49,041 |
| Change In Property Value | £11,700 | £22,094 | £25,428 | £26,953 | £21,428 | £107,602 |
| Net Return | £20,796 | £31,478 | £35,106 | £37,136 | £32,128 | £156,643 |
| Return From Rental Income (%) | 7% | 8% | 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