Whitworth Street West, 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: 1111
Initial Investment
£59,800First YearProfit From Rental Income
£22,128
↗ 37%After 5 Years
Change In Property Value
£54,077
↗ 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 | £13,332 | £13,532 | £13,735 | £14,078 | £14,430 | £69,108 |
| Total Expenses | £8,287 | £8,319 | £8,350 | £8,394 | £8,440 | £41,790 |
| Profit Before Tax | £5,046 | £5,213 | £5,385 | £5,684 | £5,990 | £27,318 |
| Profit After Tax | £4,087 | £4,223 | £4,362 | £4,604 | £4,852 | £22,128 |
| Change In Property Value | £5,880 | £11,103 | £12,779 | £13,546 | £10,769 | £54,077 |
| Net Return | £9,967 | £15,326 | £17,141 | £18,150 | £15,621 | £76,205 |
| 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