Manchester, Lower Mosley Street 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: 1284
Initial Investment
£70,000First YearProfit From Rental Income
£25,439
↗ 36%After 5 Years
Change In Property Value
£63,458
↗ 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 | £15,408 | £15,639 | £15,874 | £16,271 | £16,677 | £79,869 |
| Total Expenses | £9,614 | £9,649 | £9,683 | £9,733 | £9,784 | £48,463 |
| Profit Before Tax | £5,794 | £5,990 | £6,191 | £6,538 | £6,893 | £31,406 |
| Profit After Tax | £4,694 | £4,852 | £5,015 | £5,295 | £5,583 | £25,439 |
| Change In Property Value | £6,900 | £13,030 | £14,996 | £15,896 | £12,637 | £63,458 |
| Net Return | £11,594 | £17,881 | £20,010 | £21,191 | £18,220 | £88,896 |
| 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