Finlays Warehouse, 56 Dale Street, Piccadilly, 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: 1417
Initial Investment
£76,000First YearProfit From Rental Income
£28,803
↗ 38%After 5 Years
Change In Property Value
£68,976
↗ 28%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,004 | £17,259 | £17,518 | £17,956 | £18,405 | £88,142 |
| Total Expenses | £10,432 | £10,470 | £10,506 | £10,560 | £10,616 | £52,583 |
| Profit Before Tax | £6,572 | £6,789 | £7,012 | £7,396 | £7,789 | £35,559 |
| Profit After Tax | £5,324 | £5,499 | £5,680 | £5,991 | £6,309 | £28,803 |
| Change In Property Value | £7,500 | £14,163 | £16,300 | £17,278 | £13,736 | £68,976 |
| Net Return | £12,824 | £19,662 | £21,980 | £23,268 | £20,045 | £97,779 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 17% | 26% | 29% | 31% | 26% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change