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
£25,380
↗ 25%After 5 Years
Change In Property Value
£82,428
↗ 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 | £22,404 | £22,740 | £23,309 | £23,891 | £24,608 | £116,952 |
| Total Expenses | £16,936 | £17,016 | £17,116 | £17,218 | £17,332 | £85,618 |
| Profit Before Tax | £5,468 | £5,724 | £6,193 | £6,673 | £7,276 | £31,333 |
| Profit After Tax | £4,429 | £4,636 | £5,016 | £5,405 | £5,893 | £25,380 |
| Change In Property Value | £9,600 | £9,888 | £18,672 | £21,490 | £22,779 | £82,428 |
| Net Return | £14,029 | £14,524 | £23,688 | £26,895 | £28,672 | £107,808 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change