Flat M1 2 beds 2 baths

The Assembly, One Cambridge Street M1

North West, England · M1

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£28,250

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£80,012

↗ 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	£19,716	£20,012	£20,312	£20,820	£21,340	£102,200
Total Expenses	£13,302	£13,382	£13,453	£13,546	£13,640	£67,323
Profit Before Tax	£6,414	£6,630	£6,859	£7,274	£7,700	£34,877
Profit After Tax	£5,195	£5,370	£5,556	£5,892	£6,237	£28,250
Change In Property Value	£8,700	£16,429	£18,908	£20,042	£15,934	£80,012
Net Return	£13,895	£21,799	£24,463	£25,934	£22,170	£108,262
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