Quantum, Chapeltown 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: 1218
Initial Investment
£65,500First YearProfit From Rental Income
£24,446
↗ 37%After 5 Years
Change In Property Value
£59,319
↗ 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 | £14,616 | £14,835 | £15,058 | £15,434 | £15,820 | £75,763 |
| Total Expenses | £9,040 | £9,075 | £9,107 | £9,156 | £9,205 | £45,583 |
| Profit Before Tax | £5,576 | £5,760 | £5,950 | £6,279 | £6,615 | £30,180 |
| Profit After Tax | £4,516 | £4,666 | £4,820 | £5,086 | £5,358 | £24,446 |
| Change In Property Value | £6,450 | £12,180 | £14,018 | £14,859 | £11,813 | £59,319 |
| Net Return | £10,966 | £16,846 | £18,838 | £19,945 | £17,171 | £83,765 |
| 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