The Lock Building, 41 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: 1303
Initial Investment
£70,000First YearProfit From Rental Income
£26,300
↗ 38%After 5 Years
Change In Property Value
£63,458
↗ 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 | £15,636 | £15,871 | £16,109 | £16,511 | £16,924 | £81,051 |
| Total Expenses | £9,636 | £9,672 | £9,706 | £9,757 | £9,809 | £48,581 |
| Profit Before Tax | £6,000 | £6,198 | £6,402 | £6,754 | £7,115 | £32,469 |
| Profit After Tax | £4,860 | £5,021 | £5,186 | £5,471 | £5,763 | £26,300 |
| Change In Property Value | £6,900 | £13,030 | £14,996 | £15,896 | £12,637 | £63,458 |
| Net Return | £11,760 | £18,050 | £20,182 | £21,366 | £18,400 | £89,758 |
| 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