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

£19,615

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£72,125

↗ 26%After 5 Years

Return On Investment

106%

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	£15,029	£15,104	£15,195	£15,289	£15,393	£76,011
Profit Before Tax	£4,171	£4,384	£4,780	£5,185	£5,695	£24,216
Profit After Tax	£3,379	£3,551	£3,872	£4,200	£4,613	£19,615
Change In Property Value	£8,400	£8,652	£16,338	£18,803	£19,932	£72,125
Net Return	£11,779	£12,203	£20,209	£23,003	£24,545	£91,740
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	14%	14%	23%	27%	28%	106%

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