Wharf Apartments, Wharf Close, Manchester M1
View Property Listing
North West, England, M1
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: 1048
Initial Investment
£56,500First YearProfit From Rental Income
£20,738
↗ 37%After 5 Years
Change In Property Value
£51,042
↗ 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 | £12,576 | £12,765 | £12,956 | £13,280 | £13,612 | £65,189 |
| Total Expenses | £7,849 | £7,880 | £7,909 | £7,952 | £7,996 | £39,587 |
| Profit Before Tax | £4,727 | £4,885 | £5,047 | £5,328 | £5,616 | £25,602 |
| Profit After Tax | £3,829 | £3,956 | £4,088 | £4,315 | £4,549 | £20,738 |
| Change In Property Value | £5,550 | £10,480 | £12,062 | £12,786 | £10,164 | £51,042 |
| Net Return | £9,379 | £14,437 | £16,150 | £17,101 | £14,713 | £71,780 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| 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