Axis Tower, Whitworth Street West 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: 1544
Initial Investment
£83,875First YearProfit From Rental Income
£31,561
↗ 38%After 5 Years
Change In Property Value
£75,184
↗ 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 | £18,528 | £18,806 | £19,088 | £19,565 | £20,054 | £96,041 |
| Total Expenses | £11,325 | £11,365 | £11,404 | £11,462 | £11,521 | £57,077 |
| Profit Before Tax | £7,203 | £7,441 | £7,684 | £8,103 | £8,533 | £38,965 |
| Profit After Tax | £5,835 | £6,027 | £6,224 | £6,564 | £6,912 | £31,561 |
| Change In Property Value | £8,175 | £15,437 | £17,767 | £18,833 | £14,972 | £75,184 |
| Net Return | £14,010 | £21,464 | £23,991 | £25,396 | £21,884 | £106,745 |
| 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