Leighbrook 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
£100,500First YearProfit From Rental Income
£39,859
↗ 40%After 5 Years
Change In Property Value
£88,289
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,400 | £22,736 | £23,077 | £23,654 | £24,245 | £116,112 |
| Total Expenses | £13,276 | £13,322 | £13,366 | £13,435 | £13,504 | £66,904 |
| Profit Before Tax | £9,124 | £9,414 | £9,711 | £10,219 | £10,741 | £49,209 |
| Profit After Tax | £7,390 | £7,625 | £7,866 | £8,278 | £8,700 | £39,859 |
| Change In Property Value | £9,600 | £18,128 | £20,864 | £22,116 | £17,582 | £88,289 |
| Net Return | £16,990 | £25,753 | £28,729 | £30,393 | £26,282 | £128,148 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 17% | 26% | 29% | 30% | 26% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change