Flat M1 2 beds 2 baths

The Assembly, One Cambridge Street M1

North West, England · M1

Initial Investment

First Year

£92,082First Year

Profit From Rental Income

After 5 Years

£22,806

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£76,233

↗ 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	£20,712	£21,023	£21,548	£22,087	£22,750	£108,119
Total Expenses	£15,813	£15,890	£15,986	£16,083	£16,192	£79,964
Profit Before Tax	£4,899	£5,133	£5,563	£6,004	£6,557	£28,155
Profit After Tax	£3,968	£4,157	£4,506	£4,863	£5,311	£22,806
Change In Property Value	£8,879	£9,145	£17,269	£19,875	£21,067	£76,233
Net Return	£12,847	£13,302	£21,774	£24,737	£26,378	£99,039
Return From Rental Income (%)	4%	5%	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