Flat M1 2 beds 2 baths

The Assembly, One Cambridge Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£20,080

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£69,549

↗ 26%After 5 Years

Return On Investment

108%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,900	£19,183	£19,663	£20,155	£20,759	£98,661
Total Expenses	£14,602	£14,677	£14,768	£14,861	£14,964	£73,871
Profit Before Tax	£4,298	£4,507	£4,896	£5,294	£5,796	£24,790
Profit After Tax	£3,481	£3,651	£3,965	£4,288	£4,694	£20,080
Change In Property Value	£8,100	£8,343	£15,754	£18,132	£19,220	£69,549
Net Return	£11,581	£11,994	£19,720	£22,420	£23,914	£89,629
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	24%	27%	29%	108%

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