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: 1360
Initial Investment
£72,985First YearProfit From Rental Income
£27,558
↗ 38%After 5 Years
Change In Property Value
£66,203
↗ 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 | £16,320 | £16,565 | £16,813 | £17,234 | £17,664 | £84,596 |
| Total Expenses | £10,032 | £10,069 | £10,104 | £10,157 | £10,211 | £50,574 |
| Profit Before Tax | £6,288 | £6,495 | £6,709 | £7,077 | £7,454 | £34,022 |
| Profit After Tax | £5,093 | £5,261 | £5,434 | £5,732 | £6,038 | £27,558 |
| Change In Property Value | £7,199 | £13,593 | £15,645 | £16,583 | £13,184 | £66,203 |
| Net Return | £12,291 | £18,854 | £21,079 | £22,315 | £19,221 | £93,761 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 17% | 26% | 29% | 31% | 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