Victoria Road, Fallowfield, 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
£105,750First YearProfit From Rental Income
£41,827
↗ 40%After 5 Years
Change In Property Value
£92,428
↗ 28%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,450 | £23,802 | £24,159 | £24,763 | £25,382 | £121,555 |
| Total Expenses | £13,875 | £13,923 | £13,969 | £14,039 | £14,112 | £69,917 |
| Profit Before Tax | £9,575 | £9,879 | £10,190 | £10,723 | £11,270 | £51,638 |
| Profit After Tax | £7,756 | £8,002 | £8,254 | £8,686 | £9,129 | £41,827 |
| Change In Property Value | £10,050 | £18,978 | £21,842 | £23,152 | £18,406 | £92,428 |
| Net Return | £17,806 | £26,980 | £30,096 | £31,838 | £27,535 | £134,254 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 17% | 26% | 28% | 30% | 26% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change