Lancaster House, 71 Whitworth Street, Manchester, Greater 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: 1020
Initial Investment
£55,000First YearProfit From Rental Income
£20,135
↗ 37%After 5 Years
Change In Property Value
£49,663
↗ 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 | £12,240 | £12,424 | £12,610 | £12,925 | £13,248 | £63,447 |
| Total Expenses | £7,650 | £7,681 | £7,710 | £7,752 | £7,795 | £38,590 |
| Profit Before Tax | £4,590 | £4,742 | £4,900 | £5,173 | £5,453 | £24,858 |
| Profit After Tax | £3,717 | £3,841 | £3,969 | £4,190 | £4,417 | £20,135 |
| Change In Property Value | £5,400 | £10,197 | £11,736 | £12,440 | £9,890 | £49,663 |
| Net Return | £9,117 | £14,038 | £15,705 | £16,630 | £14,307 | £69,797 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| 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