The Linter Building, 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: 1388
Initial Investment
£74,500First YearProfit From Rental Income
£28,154
↗ 38%After 5 Years
Change In Property Value
£67,596
↗ 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 | £16,656 | £16,906 | £17,159 | £17,588 | £18,028 | £86,338 |
| Total Expenses | £10,232 | £10,270 | £10,305 | £10,359 | £10,413 | £51,579 |
| Profit Before Tax | £6,424 | £6,636 | £6,854 | £7,230 | £7,615 | £34,759 |
| Profit After Tax | £5,203 | £5,375 | £5,552 | £5,856 | £6,168 | £28,154 |
| Change In Property Value | £7,350 | £13,879 | £15,974 | £16,932 | £13,461 | £67,596 |
| Net Return | £12,553 | £19,255 | £21,526 | £22,788 | £19,629 | £95,751 |
| 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