Lower Ormond 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: 1502
Initial Investment
£81,250First YearProfit From Rental Income
£30,657
↗ 38%After 5 Years
Change In Property Value
£73,114
↗ 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 | £18,024 | £18,294 | £18,569 | £19,033 | £19,509 | £93,429 |
| Total Expenses | £11,028 | £11,067 | £11,105 | £11,162 | £11,220 | £55,581 |
| Profit Before Tax | £6,996 | £7,227 | £7,464 | £7,871 | £8,289 | £37,848 |
| Profit After Tax | £5,667 | £5,854 | £6,046 | £6,376 | £6,714 | £30,657 |
| Change In Property Value | £7,950 | £15,012 | £17,278 | £18,314 | £14,560 | £73,114 |
| Net Return | £13,617 | £20,866 | £23,324 | £24,690 | £21,274 | £103,771 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| 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