Manchester New Square, 44 Whitworth 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: 1439
Initial Investment
£77,400First YearProfit From Rental Income
£29,267
↗ 38%After 5 Years
Change In Property Value
£70,079
↗ 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 | £17,268 | £17,527 | £17,790 | £18,235 | £18,691 | £89,510 |
| Total Expenses | £10,590 | £10,628 | £10,665 | £10,720 | £10,776 | £53,378 |
| Profit Before Tax | £6,678 | £6,899 | £7,125 | £7,515 | £7,915 | £36,132 |
| Profit After Tax | £5,409 | £5,588 | £5,771 | £6,087 | £6,411 | £29,267 |
| Change In Property Value | £7,620 | £14,389 | £16,561 | £17,554 | £13,956 | £70,079 |
| Net Return | £13,029 | £19,977 | £22,332 | £23,641 | £20,366 | £99,346 |
| 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