Flat M1 2 beds 2 baths

The Assembly, One Cambridge Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£27,632

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£78,632

↗ 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	£19,380	£19,671	£19,966	£20,465	£20,977	£100,458
Total Expenses	£13,108	£13,187	£13,257	£13,349	£13,443	£66,344
Profit Before Tax	£6,272	£6,484	£6,708	£7,116	£7,534	£34,113
Profit After Tax	£5,080	£5,252	£5,434	£5,764	£6,102	£27,632
Change In Property Value	£8,550	£16,145	£18,582	£19,697	£15,659	£78,632
Net Return	£13,630	£21,397	£24,015	£25,460	£21,761	£106,264
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
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