2A Lower Chatham 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: 1275
Initial Investment
£68,500First YearProfit From Rental Income
£25,697
↗ 38%After 5 Years
Change In Property Value
£62,078
↗ 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 | £15,300 | £15,529 | £15,762 | £16,157 | £16,560 | £79,309 |
| Total Expenses | £9,438 | £9,474 | £9,507 | £9,557 | £9,608 | £47,584 |
| Profit Before Tax | £5,862 | £6,056 | £6,255 | £6,600 | £6,952 | £31,725 |
| Profit After Tax | £4,748 | £4,905 | £5,067 | £5,346 | £5,631 | £25,697 |
| Change In Property Value | £6,750 | £12,746 | £14,670 | £15,550 | £12,362 | £62,078 |
| Net Return | £11,498 | £17,652 | £19,737 | £20,896 | £17,994 | £87,775 |
| 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