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
£100,500First YearProfit From Rental Income
£27,800
↗ 28%After 5 Years
Change In Property Value
£82,428
↗ 26%After 5 Years
Return On Investment
110%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,040 | £23,386 | £23,970 | £24,569 | £25,307 | £120,272 |
| Total Expenses | £17,000 | £17,081 | £17,182 | £17,286 | £17,402 | £85,950 |
| Profit Before Tax | £6,040 | £6,305 | £6,788 | £7,284 | £7,904 | £34,321 |
| Profit After Tax | £4,892 | £5,107 | £5,498 | £5,900 | £6,403 | £27,800 |
| Change In Property Value | £9,600 | £9,888 | £18,672 | £21,490 | £22,779 | £82,428 |
| Net Return | £14,492 | £14,995 | £24,170 | £27,389 | £29,182 | £110,229 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change