Moss Lane East, 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
£51,700First YearProfit From Rental Income
£20,052
↗ 39%After 5 Years
Change In Property Value
£46,628
↗ 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 | £11,830 | £12,007 | £12,188 | £12,492 | £12,805 | £61,322 |
| Total Expenses | £7,247 | £7,278 | £7,306 | £7,347 | £7,389 | £36,566 |
| Profit Before Tax | £4,583 | £4,730 | £4,882 | £5,145 | £5,416 | £24,756 |
| Profit After Tax | £3,712 | £3,831 | £3,954 | £4,168 | £4,387 | £20,052 |
| Change In Property Value | £5,070 | £9,574 | £11,019 | £11,680 | £9,285 | £46,628 |
| Net Return | £8,782 | £13,405 | £14,973 | £15,848 | £13,672 | £66,680 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 8% | 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