63 Bloom Street, City Centre, 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: 1190
Initial Investment
£64,000First YearProfit From Rental Income
£23,843
↗ 37%After 5 Years
Change In Property Value
£57,940
↗ 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 | £14,280 | £14,494 | £14,712 | £15,079 | £15,456 | £74,022 |
| Total Expenses | £8,842 | £8,876 | £8,908 | £8,955 | £9,004 | £44,586 |
| Profit Before Tax | £5,438 | £5,618 | £5,803 | £6,124 | £6,453 | £29,436 |
| Profit After Tax | £4,405 | £4,551 | £4,701 | £4,960 | £5,227 | £23,843 |
| Change In Property Value | £6,300 | £11,897 | £13,692 | £14,513 | £11,538 | £57,940 |
| Net Return | £10,705 | £16,447 | £18,393 | £19,474 | £16,765 | £81,783 |
| 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