Whiteoak Road, Fallowfield 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
£57,850First YearProfit From Rental Income
£22,741
↗ 39%After 5 Years
Change In Property Value
£52,284
↗ 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 | £13,265 | £13,464 | £13,666 | £14,008 | £14,358 | £68,760 |
| Total Expenses | £8,066 | £8,098 | £8,129 | £8,173 | £8,219 | £40,685 |
| Profit Before Tax | £5,199 | £5,366 | £5,537 | £5,834 | £6,139 | £28,075 |
| Profit After Tax | £4,211 | £4,346 | £4,485 | £4,726 | £4,972 | £22,741 |
| Change In Property Value | £5,685 | £10,735 | £12,355 | £13,097 | £10,412 | £52,284 |
| Net Return | £9,896 | £15,081 | £16,840 | £17,822 | £15,384 | £75,025 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 39% |
| 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