Carill Drive, Fallowfield, 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
£121,500First YearProfit From Rental Income
£47,729
↗ 39%After 5 Years
Change In Property Value
£104,843
↗ 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 | £26,600 | £26,999 | £27,404 | £28,089 | £28,791 | £137,883 |
| Total Expenses | £15,671 | £15,724 | £15,775 | £15,854 | £15,935 | £78,958 |
| Profit Before Tax | £10,929 | £11,275 | £11,629 | £12,235 | £12,857 | £58,925 |
| Profit After Tax | £8,852 | £9,133 | £9,420 | £9,911 | £10,414 | £47,729 |
| Change In Property Value | £11,400 | £21,527 | £24,776 | £26,262 | £20,878 | £104,843 |
| Net Return | £20,252 | £30,660 | £34,195 | £36,173 | £31,292 | £152,573 |
| 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