Whitworth Street West, 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: 1156
Initial Investment
£62,200First YearProfit From Rental Income
£23,101
↗ 37%After 5 Years
Change In Property Value
£56,284
↗ 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 | £13,872 | £14,080 | £14,291 | £14,649 | £15,015 | £71,907 |
| Total Expenses | £8,604 | £8,637 | £8,669 | £8,715 | £8,762 | £43,387 |
| Profit Before Tax | £5,268 | £5,443 | £5,623 | £5,934 | £6,253 | £28,520 |
| Profit After Tax | £4,267 | £4,409 | £4,554 | £4,806 | £5,065 | £23,101 |
| Change In Property Value | £6,120 | £11,557 | £13,301 | £14,099 | £11,208 | £56,284 |
| Net Return | £10,387 | £15,965 | £17,855 | £18,905 | £16,273 | £79,386 |
| 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