Conyngham Road, 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
£70,000First YearProfit From Rental Income
£28,054
↗ 40%After 5 Years
Change In Property Value
£63,458
↗ 28%After 5 Years
Return On Investment
120%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,100 | £16,342 | £16,587 | £17,001 | £17,426 | £83,456 |
| Total Expenses | £9,683 | £9,719 | £9,754 | £9,806 | £9,859 | £48,822 |
| Profit Before Tax | £6,417 | £6,622 | £6,832 | £7,195 | £7,567 | £34,634 |
| Profit After Tax | £5,198 | £5,364 | £5,534 | £5,828 | £6,129 | £28,054 |
| Change In Property Value | £6,900 | £13,030 | £14,996 | £15,896 | £12,637 | £63,458 |
| Net Return | £12,098 | £18,393 | £20,530 | £21,724 | £18,766 | £91,511 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 17% | 26% | 29% | 31% | 27% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change