Flat M1 2 beds 2 baths

The Assembly, One Cambridge Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£21,122

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£72,125

↗ 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	£19,596	£19,890	£20,387	£20,897	£21,524	£102,294
Total Expenses	£15,069	£15,144	£15,237	£15,332	£15,437	£76,218
Profit Before Tax	£4,527	£4,746	£5,151	£5,565	£6,087	£26,076
Profit After Tax	£3,667	£3,844	£4,172	£4,508	£4,930	£21,122
Change In Property Value	£8,400	£8,652	£16,338	£18,803	£19,932	£72,125
Net Return	£12,067	£12,496	£20,510	£23,311	£24,862	£93,247
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