Cambridge Street, 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: 1162
Initial Investment
£62,500First YearProfit From Rental Income
£23,240
↗ 37%After 5 Years
Change In Property Value
£56,560
↗ 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 | £13,944 | £14,153 | £14,365 | £14,725 | £15,093 | £72,280 |
| Total Expenses | £8,644 | £8,677 | £8,709 | £8,755 | £8,803 | £43,588 |
| Profit Before Tax | £5,300 | £5,476 | £5,657 | £5,969 | £6,290 | £28,691 |
| Profit After Tax | £4,293 | £4,435 | £4,582 | £4,835 | £5,095 | £23,240 |
| Change In Property Value | £6,150 | £11,613 | £13,366 | £14,168 | £11,263 | £56,560 |
| Net Return | £10,443 | £16,049 | £17,948 | £19,003 | £16,358 | £79,800 |
| 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