Flat M1 3 beds 2 baths

The Assembly, One Cambridge Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£37,131

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£99,325

↗ 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	£24,480	£24,847	£25,220	£25,850	£26,497	£126,894
Total Expenses	£16,031	£16,118	£16,196	£16,301	£16,408	£81,054
Profit Before Tax	£8,449	£8,729	£9,024	£9,550	£10,089	£45,840
Profit After Tax	£6,844	£7,071	£7,309	£7,735	£8,172	£37,131
Change In Property Value	£10,800	£20,394	£23,472	£24,880	£19,780	£99,325
Net Return	£17,644	£27,465	£30,781	£32,615	£27,951	£136,456
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	24%	27%	28%	24%	119%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change