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

£21,688

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£73,413

↗ 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	£19,956	£20,255	£20,762	£21,281	£21,919	£104,173
Total Expenses	£15,303	£15,379	£15,473	£15,568	£15,675	£77,397
Profit Before Tax	£4,653	£4,876	£5,289	£5,712	£6,244	£26,776
Profit After Tax	£3,769	£3,950	£4,284	£4,627	£5,058	£21,688
Change In Property Value	£8,550	£8,807	£16,630	£19,139	£20,288	£73,413
Net Return	£12,319	£12,756	£20,914	£23,766	£25,345	£95,101
Return From Rental Income (%)	4%	4%	5%	5%	6%	25%
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