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
£109,250First YearProfit From Rental Income
£43,138
↗ 39%After 5 Years
Change In Property Value
£95,187
↗ 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 | £24,150 | £24,512 | £24,880 | £25,502 | £26,139 | £125,184 |
| Total Expenses | £14,274 | £14,323 | £14,370 | £14,443 | £14,517 | £71,926 |
| Profit Before Tax | £9,876 | £10,189 | £10,510 | £11,059 | £11,623 | £53,257 |
| Profit After Tax | £7,999 | £8,253 | £8,513 | £8,958 | £9,414 | £43,138 |
| Change In Property Value | £10,350 | £19,544 | £22,494 | £23,843 | £18,955 | £95,187 |
| Net Return | £18,349 | £27,798 | £31,007 | £32,801 | £28,370 | £138,325 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 39% |
| Total Net Return (%) | 17% | 25% | 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