Braemar 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
£90,000First YearProfit From Rental Income
£35,924
↗ 40%After 5 Years
Change In Property Value
£80,012
↗ 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 | £20,300 | £20,604 | £20,914 | £21,436 | £21,972 | £105,227 |
| Total Expenses | £12,078 | £12,121 | £12,162 | £12,225 | £12,289 | £60,876 |
| Profit Before Tax | £8,222 | £8,483 | £8,751 | £9,211 | £9,683 | £44,351 |
| Profit After Tax | £6,660 | £6,871 | £7,088 | £7,461 | £7,843 | £35,924 |
| Change In Property Value | £8,700 | £16,429 | £18,908 | £20,042 | £15,934 | £80,012 |
| Net Return | £15,360 | £23,300 | £25,996 | £27,503 | £23,777 | £115,936 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| 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