Flat
M1
2 beds
2 baths
The Assembly, One Cambridge Street M1
North West, England · M1
View property listing
Initial Investment
£92,082First YearProfit From Rental Income
£24,952
↗ 27%After 5 Years
Change In Property Value
£76,233
↗ 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 | £21,276 | £21,595 | £22,135 | £22,688 | £23,369 | £111,064 |
| Total Expenses | £15,869 | £15,947 | £16,044 | £16,143 | £16,254 | £80,259 |
| Profit Before Tax | £5,407 | £5,648 | £6,091 | £6,545 | £7,115 | £30,805 |
| Profit After Tax | £4,379 | £4,575 | £4,933 | £5,301 | £5,763 | £24,952 |
| Change In Property Value | £8,879 | £9,145 | £17,269 | £19,875 | £21,067 | £76,233 |
| Net Return | £13,258 | £13,720 | £22,202 | £25,176 | £26,830 | £101,185 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change