City Centre Investment Flat, 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: 1099
Initial Investment
£59,200First YearProfit From Rental Income
£21,850
↗ 37%After 5 Years
Change In Property Value
£53,525
↗ 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 | £13,188 | £13,386 | £13,587 | £13,926 | £14,274 | £68,361 |
| Total Expenses | £8,206 | £8,239 | £8,269 | £8,313 | £8,359 | £41,386 |
| Profit Before Tax | £4,982 | £5,147 | £5,318 | £5,613 | £5,916 | £26,975 |
| Profit After Tax | £4,035 | £4,169 | £4,307 | £4,547 | £4,792 | £21,850 |
| Change In Property Value | £5,820 | £10,990 | £12,649 | £13,408 | £10,659 | £53,525 |
| Net Return | £9,855 | £15,159 | £16,956 | £17,954 | £15,451 | £75,375 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 17% | 26% | 29% | 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