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: 1405
Initial Investment
£75,400First YearProfit From Rental Income
£28,525
↗ 38%After 5 Years
Change In Property Value
£68,424
↗ 28%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,860 | £17,113 | £17,370 | £17,804 | £18,249 | £87,395 |
| Total Expenses | £10,351 | £10,389 | £10,425 | £10,479 | £10,534 | £52,179 |
| Profit Before Tax | £6,509 | £6,724 | £6,944 | £7,325 | £7,715 | £35,216 |
| Profit After Tax | £5,272 | £5,446 | £5,625 | £5,933 | £6,249 | £28,525 |
| Change In Property Value | £7,440 | £14,049 | £16,169 | £17,140 | £13,626 | £68,424 |
| Net Return | £12,712 | £19,495 | £21,794 | £23,073 | £19,875 | £96,949 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 17% | 26% | 29% | 31% | 26% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change