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: 962
Initial Investment
£51,925First YearProfit From Rental Income
£18,871
↗ 36%After 5 Years
Change In Property Value
£46,835
↗ 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 | £11,544 | £11,717 | £11,893 | £12,190 | £12,495 | £59,839 |
| Total Expenses | £7,243 | £7,273 | £7,301 | £7,341 | £7,382 | £36,541 |
| Profit Before Tax | £4,301 | £4,444 | £4,592 | £4,849 | £5,113 | £23,298 |
| Profit After Tax | £3,483 | £3,600 | £3,719 | £3,928 | £4,141 | £18,871 |
| Change In Property Value | £5,093 | £9,616 | £11,068 | £11,732 | £9,327 | £46,835 |
| Net Return | £8,576 | £13,216 | £14,787 | £15,659 | £13,468 | £65,706 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 17% | 25% | 28% | 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