City Centre Investment Flat, 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: 1303
Initial Investment
£69,985First YearProfit From Rental Income
£26,307
↗ 38%After 5 Years
Change In Property Value
£63,444
↗ 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 | £15,636 | £15,871 | £16,109 | £16,511 | £16,924 | £81,051 |
| Total Expenses | £9,635 | £9,671 | £9,705 | £9,755 | £9,807 | £48,573 |
| Profit Before Tax | £6,001 | £6,200 | £6,404 | £6,756 | £7,117 | £32,478 |
| Profit After Tax | £4,861 | £5,022 | £5,187 | £5,472 | £5,765 | £26,307 |
| Change In Property Value | £6,899 | £13,027 | £14,993 | £15,892 | £12,634 | £63,444 |
| Net Return | £11,760 | £18,049 | £20,180 | £21,364 | £18,399 | £89,751 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 17% | 26% | 29% | 31% | 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