Flat M1 2 beds 2 baths

The Assembly, One Cambridge Street M1

North West, England · M1

Initial Investment

First Year

£92,082First Year

Profit From Rental Income

After 5 Years

£29,016

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£81,654

↗ 28%After 5 Years

Return On Investment

120%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,124	£20,426	£20,732	£21,251	£21,782	£104,314
Total Expenses	£13,535	£13,615	£13,686	£13,780	£13,876	£68,492
Profit Before Tax	£6,589	£6,811	£7,046	£7,470	£7,906	£35,823
Profit After Tax	£5,337	£5,517	£5,707	£6,051	£6,404	£29,016
Change In Property Value	£8,879	£16,766	£19,296	£20,453	£16,260	£81,654
Net Return	£14,216	£22,283	£25,003	£26,504	£22,664	£110,670
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	24%	27%	29%	25%	120%

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