Brailsford Road, Manchester, Greater Manchester M14
View Property Listing
North West, England, M14
Bedrooms: 2 | Bathrooms: 1
Bedrooms: 2 | Bathrooms: 1
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: 1890
Initial Investment
£71,500First YearProfit From Rental Income
£52,252
↗ 73%After 5 Years
Change In Property Value
£64,837
↗ 28%After 5 Years
Return On Investment
153%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,680 | £23,020 | £23,366 | £23,950 | £24,548 | £117,564 |
| Total Expenses | £10,505 | £10,552 | £10,597 | £10,666 | £10,736 | £53,056 |
| Profit Before Tax | £12,175 | £12,468 | £12,769 | £13,284 | £13,812 | £64,508 |
| Profit After Tax | £9,861 | £10,099 | £10,343 | £10,760 | £11,188 | £52,252 |
| Change In Property Value | £7,050 | £13,313 | £15,322 | £16,241 | £12,912 | £64,837 |
| Net Return | £16,911 | £23,412 | £25,665 | £27,001 | £24,100 | £117,089 |
| Return From Rental Income (%) | 14% | 14% | 14% | 15% | 16% | 73% |
| Total Net Return (%) | 24% | 33% | 36% | 38% | 34% | 153% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change