Flat M1 2 beds 2 baths

The Assembly, Manchester M1

North West, England · M1

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£22,564

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£70,837

↗ 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	£19,764	£20,060	£20,562	£21,076	£21,708	£103,171
Total Expenses	£14,887	£14,963	£15,056	£15,151	£15,257	£75,313
Profit Before Tax	£4,877	£5,098	£5,506	£5,925	£6,451	£27,857
Profit After Tax	£3,950	£4,129	£4,460	£4,799	£5,226	£22,564
Change In Property Value	£8,250	£8,498	£16,046	£18,468	£19,576	£70,837
Net Return	£12,200	£12,627	£20,506	£23,267	£24,801	£93,401
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	15%	24%	27%	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