Flat M1 2 beds 2 baths

The Assembly, One Cambridge Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£20,865

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£66,973

↗ 26%After 5 Years

Return On Investment

110%

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	£18,684	£18,964	£19,438	£19,924	£20,522	£97,533
Total Expenses	£14,184	£14,258	£14,348	£14,441	£14,543	£71,774
Profit Before Tax	£4,500	£4,706	£5,090	£5,484	£5,979	£25,759
Profit After Tax	£3,645	£3,812	£4,123	£4,442	£4,843	£20,865
Change In Property Value	£7,800	£8,034	£15,171	£17,460	£18,508	£66,973
Net Return	£11,445	£11,846	£19,294	£21,902	£23,351	£87,838
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	24%	28%	29%	110%

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