Ellerslie Court, Upper Park Road, 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
£62,500First YearProfit From Rental Income
£24,774
↗ 40%After 5 Years
Change In Property Value
£56,560
↗ 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 | £14,350 | £14,565 | £14,784 | £15,153 | £15,532 | £74,384 |
| Total Expenses | £8,685 | £8,719 | £8,751 | £8,798 | £8,847 | £43,799 |
| Profit Before Tax | £5,665 | £5,847 | £6,033 | £6,355 | £6,685 | £30,586 |
| Profit After Tax | £4,589 | £4,736 | £4,887 | £5,148 | £5,415 | £24,774 |
| Change In Property Value | £6,150 | £11,613 | £13,366 | £14,168 | £11,263 | £56,560 |
| Net Return | £10,739 | £16,349 | £18,253 | £19,315 | £16,679 | £81,334 |
| 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