Flat
M1
3 beds
2 baths
The Assembly, 1 Cambridge Street, Southern Gateway, Manchester City Centre M1
North West, England · M1
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£26,422
↗ 25%After 5 Years
Change In Property Value
£85,004
↗ 26%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,100 | £23,446 | £24,033 | £24,633 | £25,372 | £120,585 |
| Total Expenses | £17,403 | £17,483 | £17,585 | £17,689 | £17,805 | £87,966 |
| Profit Before Tax | £5,697 | £5,963 | £6,448 | £6,945 | £7,567 | £32,620 |
| Profit After Tax | £4,615 | £4,830 | £5,223 | £5,625 | £6,129 | £26,422 |
| Change In Property Value | £9,900 | £10,197 | £19,255 | £22,161 | £23,491 | £85,004 |
| Net Return | £14,515 | £15,027 | £24,478 | £27,786 | £29,620 | £111,426 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 28% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change