Junction Works, 40 Ducie 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: 1473
Initial Investment
£79,500First YearProfit From Rental Income
£30,009
↗ 38%After 5 Years
Change In Property Value
£71,735
↗ 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 | £17,676 | £17,941 | £18,210 | £18,666 | £19,132 | £91,625 |
| Total Expenses | £10,828 | £10,867 | £10,904 | £10,960 | £11,018 | £54,577 |
| Profit Before Tax | £6,848 | £7,074 | £7,306 | £7,705 | £8,115 | £37,048 |
| Profit After Tax | £5,547 | £5,730 | £5,918 | £6,241 | £6,573 | £30,009 |
| Change In Property Value | £7,800 | £14,729 | £16,952 | £17,969 | £14,285 | £71,735 |
| Net Return | £13,347 | £20,459 | £22,870 | £24,210 | £20,858 | £101,743 |
| 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