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: 1452
Initial Investment
£79,500First YearProfit From Rental Income
£29,056
↗ 37%After 5 Years
Change In Property Value
£71,735
↗ 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 | £17,424 | £17,685 | £17,951 | £18,399 | £18,859 | £90,319 |
| Total Expenses | £10,803 | £10,842 | £10,878 | £10,934 | £10,990 | £54,447 |
| Profit Before Tax | £6,621 | £6,844 | £7,072 | £7,466 | £7,869 | £35,872 |
| Profit After Tax | £5,363 | £5,543 | £5,729 | £6,047 | £6,374 | £29,056 |
| Change In Property Value | £7,800 | £14,729 | £16,952 | £17,969 | £14,285 | £71,735 |
| Net Return | £13,163 | £20,272 | £22,680 | £24,016 | £20,659 | £100,791 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 17% | 25% | 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