Lower Mosley Street, Manchester M2
View Property Listing
North West, England, M2
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: 1340
Initial Investment
£73,000First YearProfit From Rental Income
£26,645
↗ 36%After 5 Years
Change In Property Value
£66,217
↗ 28%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,080 | £16,321 | £16,566 | £16,980 | £17,405 | £83,352 |
| Total Expenses | £10,010 | £10,047 | £10,081 | £10,133 | £10,186 | £50,458 |
| Profit Before Tax | £6,070 | £6,275 | £6,485 | £6,847 | £7,218 | £32,895 |
| Profit After Tax | £4,917 | £5,082 | £5,253 | £5,546 | £5,847 | £26,645 |
| Change In Property Value | £7,200 | £13,596 | £15,648 | £16,587 | £13,186 | £66,217 |
| Net Return | £12,117 | £18,678 | £20,900 | £22,133 | £19,033 | £92,861 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 17% | 26% | 29% | 30% | 26% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change