Blue Moon Way, 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
£86,500First YearProfit From Rental Income
£34,612
↗ 40%After 5 Years
Change In Property Value
£77,253
↗ 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 | £19,600 | £19,894 | £20,192 | £20,697 | £21,215 | £101,598 |
| Total Expenses | £11,679 | £11,721 | £11,761 | £11,822 | £11,884 | £58,867 |
| Profit Before Tax | £7,921 | £8,173 | £8,431 | £8,875 | £9,330 | £42,731 |
| Profit After Tax | £6,416 | £6,620 | £6,829 | £7,189 | £7,558 | £34,612 |
| Change In Property Value | £8,400 | £15,862 | £18,256 | £19,351 | £15,384 | £77,253 |
| Net Return | £14,816 | £22,482 | £25,085 | £26,540 | £22,942 | £111,865 |
| 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