Flat M1 2 beds 2 baths

The Assembly, One Cambridge Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£21,222

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£69,549

↗ 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	£19,200	£19,488	£19,975	£20,475	£21,089	£100,227
Total Expenses	£14,632	£14,707	£14,799	£14,893	£14,997	£74,027
Profit Before Tax	£4,568	£4,781	£5,176	£5,582	£6,092	£26,199
Profit After Tax	£3,700	£3,873	£4,193	£4,521	£4,935	£21,222
Change In Property Value	£8,100	£8,343	£15,754	£18,132	£19,220	£69,549
Net Return	£11,800	£12,216	£19,947	£22,653	£24,154	£90,770
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
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