Flat M1 2 beds 2 baths

The Assembly, 1 Cambridge St, Manchester M1

North West, England · M1

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£20,601

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£70,837

↗ 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	£19,248	£19,537	£20,025	£20,526	£21,142	£100,477
Total Expenses	£14,835	£14,910	£15,002	£15,096	£15,200	£75,044
Profit Before Tax	£4,413	£4,626	£5,023	£5,430	£5,941	£25,433
Profit After Tax	£3,574	£3,747	£4,069	£4,398	£4,812	£20,601
Change In Property Value	£8,250	£8,498	£16,046	£18,468	£19,576	£70,837
Net Return	£11,824	£12,245	£20,115	£22,866	£24,388	£91,438
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