The Assembly, One 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: 1615
Initial Investment
£88,250First YearProfit From Rental Income
£33,114
↗ 38%After 5 Years
Change In Property Value
£78,632
↗ 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 | £19,380 | £19,671 | £19,966 | £20,465 | £20,977 | £100,458 |
| Total Expenses | £11,822 | £11,863 | £11,903 | £11,963 | £12,025 | £59,576 |
| Profit Before Tax | £7,558 | £7,808 | £8,063 | £8,502 | £8,951 | £40,882 |
| Profit After Tax | £6,122 | £6,324 | £6,531 | £6,886 | £7,251 | £33,114 |
| Change In Property Value | £8,550 | £16,145 | £18,582 | £19,697 | £15,659 | £78,632 |
| Net Return | £14,672 | £22,469 | £25,113 | £26,583 | £22,909 | £111,747 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 17% | 25% | 28% | 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