The Assembly, One Cambridge Street 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: 1643
Initial Investment
£90,000First YearProfit From Rental Income
£33,717
↗ 37%After 5 Years
Change In Property Value
£80,012
↗ 28%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,716 | £20,012 | £20,312 | £20,820 | £21,340 | £102,200 |
| Total Expenses | £12,020 | £12,062 | £12,102 | £12,163 | £12,226 | £60,574 |
| Profit Before Tax | £7,696 | £7,950 | £8,210 | £8,656 | £9,114 | £41,626 |
| Profit After Tax | £6,234 | £6,439 | £6,650 | £7,012 | £7,382 | £33,717 |
| Change In Property Value | £8,700 | £16,429 | £18,908 | £20,042 | £15,934 | £80,012 |
| Net Return | £14,934 | £22,868 | £25,558 | £27,054 | £23,316 | £113,729 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 17% | 25% | 28% | 30% | 26% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change