Piccadilly Place, 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: 1445
Initial Investment
£77,750First YearProfit From Rental Income
£29,406
↗ 38%After 5 Years
Change In Property Value
£70,355
↗ 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 | £17,340 | £17,600 | £17,864 | £18,311 | £18,768 | £89,883 |
| Total Expenses | £10,630 | £10,668 | £10,705 | £10,760 | £10,817 | £53,580 |
| Profit Before Tax | £6,710 | £6,932 | £7,159 | £7,551 | £7,952 | £36,303 |
| Profit After Tax | £5,435 | £5,615 | £5,799 | £6,116 | £6,441 | £29,406 |
| Change In Property Value | £7,650 | £14,446 | £16,626 | £17,623 | £14,011 | £70,355 |
| Net Return | £13,085 | £20,060 | £22,425 | £23,739 | £20,452 | £99,761 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 17% | 26% | 29% | 31% | 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