Oxford Place, 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
£61,000First YearProfit From Rental Income
£24,118
↗ 40%After 5 Years
Change In Property Value
£55,181
↗ 28%After 5 Years
Return On Investment
119%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,000 | £14,210 | £14,423 | £14,784 | £15,153 | £72,570 |
| Total Expenses | £8,485 | £8,519 | £8,550 | £8,597 | £8,644 | £42,794 |
| Profit Before Tax | £5,515 | £5,692 | £5,873 | £6,187 | £6,509 | £29,776 |
| Profit After Tax | £4,467 | £4,610 | £4,757 | £5,012 | £5,272 | £24,118 |
| Change In Property Value | £6,000 | £11,330 | £13,040 | £13,822 | £10,989 | £55,181 |
| Net Return | £10,467 | £15,940 | £17,797 | £18,834 | £16,261 | £79,299 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 17% | 26% | 29% | 31% | 27% | 119% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change