115 Princess 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: 1241
Initial Investment
£66,700First YearProfit From Rental Income
£24,956
↗ 37%After 5 Years
Change In Property Value
£60,423
↗ 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 | £14,892 | £15,115 | £15,342 | £15,726 | £16,119 | £77,194 |
| Total Expenses | £9,200 | £9,235 | £9,268 | £9,316 | £9,366 | £46,385 |
| Profit Before Tax | £5,692 | £5,881 | £6,075 | £6,409 | £6,752 | £30,809 |
| Profit After Tax | £4,611 | £4,763 | £4,920 | £5,192 | £5,470 | £24,956 |
| Change In Property Value | £6,570 | £12,406 | £14,279 | £15,135 | £12,033 | £60,423 |
| Net Return | £11,181 | £17,170 | £19,199 | £20,327 | £17,502 | £85,378 |
| 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