Flat
M1
3 beds
2 baths
The Assembly, One Cambridge Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£32,050
↗ 32%After 5 Years
Change In Property Value
£88,289
↗ 28%After 5 Years
Return On Investment
120%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,756 | £22,082 | £22,414 | £22,974 | £23,548 | £112,774 |
| Total Expenses | £14,472 | £14,554 | £14,628 | £14,726 | £14,826 | £73,207 |
| Profit Before Tax | £7,284 | £7,528 | £7,785 | £8,248 | £8,722 | £39,567 |
| Profit After Tax | £5,900 | £6,098 | £6,306 | £6,681 | £7,065 | £32,050 |
| Change In Property Value | £9,600 | £18,128 | £20,864 | £22,116 | £17,582 | £88,289 |
| Net Return | £15,500 | £24,226 | £27,170 | £28,796 | £24,647 | £120,339 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 25% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change