Vantage Quay, 5 Brewer Street, Manchester, Greater 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: 1558
Initial Investment
£84,750First YearProfit From Rental Income
£31,863
↗ 38%After 5 Years
Change In Property Value
£75,873
↗ 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 | £18,696 | £18,976 | £19,261 | £19,743 | £20,236 | £96,912 |
| Total Expenses | £11,424 | £11,465 | £11,503 | £11,562 | £11,622 | £57,575 |
| Profit Before Tax | £7,272 | £7,512 | £7,758 | £8,181 | £8,614 | £39,337 |
| Profit After Tax | £5,890 | £6,085 | £6,284 | £6,626 | £6,978 | £31,863 |
| Change In Property Value | £8,250 | £15,579 | £17,930 | £19,006 | £15,109 | £75,873 |
| Net Return | £14,140 | £21,663 | £24,214 | £25,632 | £22,087 | £107,736 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| 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