Yew Tree Avenue, 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
£123,250First YearProfit From Rental Income
£48,385
↗ 39%After 5 Years
Change In Property Value
£106,223
↗ 28%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,950 | £27,354 | £27,765 | £28,459 | £29,170 | £139,698 |
| Total Expenses | £15,871 | £15,924 | £15,975 | £16,055 | £16,137 | £79,963 |
| Profit Before Tax | £11,079 | £11,430 | £11,789 | £12,403 | £13,033 | £59,735 |
| Profit After Tax | £8,974 | £9,258 | £9,549 | £10,047 | £10,557 | £48,385 |
| Change In Property Value | £11,550 | £21,810 | £25,102 | £26,608 | £21,153 | £106,223 |
| Net Return | £20,524 | £31,069 | £34,651 | £36,655 | £31,710 | £154,608 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 39% |
| Total Net Return (%) | 17% | 25% | 28% | 30% | 26% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change