Flat M1 3 beds 2 baths

The Assembly, 1 Cambridge Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£22,067

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£90,156

↗ 26%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,800	£23,142	£23,721	£24,314	£25,043	£119,019
Total Expenses	£18,166	£18,246	£18,347	£18,450	£18,566	£91,776
Profit Before Tax	£4,634	£4,896	£5,373	£5,863	£6,477	£27,243
Profit After Tax	£3,753	£3,965	£4,352	£4,749	£5,246	£22,067
Change In Property Value	£10,500	£10,815	£20,422	£23,504	£24,914	£90,156
Net Return	£14,253	£14,780	£24,775	£28,253	£30,161	£112,223
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	13%	22%	25%	27%	101%

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