Flat M1 3 beds 2 baths

The Assembly, 1 Cambridge St, Manchester M1

North West, England · M1

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£29,930

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£87,580

↗ 26%After 5 Years

Return On Investment

109%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,444	£24,811	£25,431	£26,067	£26,849	£127,601
Total Expenses	£17,934	£18,017	£18,122	£18,229	£18,350	£90,651
Profit Before Tax	£6,510	£6,794	£7,309	£7,838	£8,499	£36,950
Profit After Tax	£5,273	£5,503	£5,921	£6,349	£6,884	£29,930
Change In Property Value	£10,200	£10,506	£19,839	£22,833	£24,203	£87,580
Net Return	£15,473	£16,009	£25,759	£29,181	£31,087	£117,510
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change