Kinglsey House, Newton 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: 1165
Initial Investment
£62,650First YearProfit From Rental Income
£23,309
↗ 37%After 5 Years
Change In Property Value
£56,698
↗ 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 | £13,980 | £14,190 | £14,403 | £14,763 | £15,132 | £72,467 |
| Total Expenses | £8,664 | £8,698 | £8,729 | £8,776 | £8,823 | £43,689 |
| Profit Before Tax | £5,316 | £5,492 | £5,673 | £5,987 | £6,309 | £28,777 |
| Profit After Tax | £4,306 | £4,449 | £4,595 | £4,850 | £5,110 | £23,309 |
| Change In Property Value | £6,165 | £11,642 | £13,398 | £14,202 | £11,291 | £56,698 |
| Net Return | £10,471 | £16,090 | £17,994 | £19,052 | £16,401 | £80,008 |
| 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