Flat
M1
3 beds
2 baths
The Assembly, 1 Cambridge Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£121,482First YearProfit From Rental Income
£39,655
↗ 33%After 5 Years
Change In Property Value
£104,829
↗ 28%After 5 Years
Return On Investment
119%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,836 | £26,224 | £26,617 | £27,282 | £27,964 | £133,923 |
| Total Expenses | £16,808 | £16,897 | £16,978 | £17,086 | £17,197 | £84,966 |
| Profit Before Tax | £9,028 | £9,326 | £9,639 | £10,196 | £10,768 | £48,957 |
| Profit After Tax | £7,312 | £7,554 | £7,808 | £8,259 | £8,722 | £39,655 |
| Change In Property Value | £11,399 | £21,524 | £24,772 | £26,259 | £20,876 | £104,829 |
| Net Return | £18,711 | £29,078 | £32,580 | £34,518 | £29,597 | £144,485 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 119% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change