City Centre Investment Flat, 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: 1133
Initial Investment
£60,985First YearProfit From Rental Income
£22,598
↗ 37%After 5 Years
Change In Property Value
£55,167
↗ 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 | £13,596 | £13,800 | £14,007 | £14,357 | £14,716 | £70,476 |
| Total Expenses | £8,443 | £8,476 | £8,507 | £8,552 | £8,599 | £42,577 |
| Profit Before Tax | £5,153 | £5,324 | £5,500 | £5,805 | £6,117 | £27,899 |
| Profit After Tax | £4,174 | £4,313 | £4,455 | £4,702 | £4,955 | £22,598 |
| Change In Property Value | £5,999 | £11,327 | £13,037 | £13,819 | £10,986 | £55,167 |
| Net Return | £10,172 | £15,640 | £17,492 | £18,521 | £15,941 | £77,765 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| 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