Flat M1 3 beds 2 baths

The Assembly, One Cambridge Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£24,350

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£90,156

↗ 26%After 5 Years

Return On Investment

103%

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	£23,400	£23,751	£24,345	£24,953	£25,702	£122,151
Total Expenses	£18,226	£18,307	£18,410	£18,514	£18,632	£92,090
Profit Before Tax	£5,174	£5,444	£5,935	£6,439	£7,070	£30,062
Profit After Tax	£4,191	£4,409	£4,807	£5,216	£5,727	£24,350
Change In Property Value	£10,500	£10,815	£20,422	£23,504	£24,914	£90,156
Net Return	£14,691	£15,224	£25,230	£28,720	£30,641	£114,506
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	14%	23%	26%	28%	103%

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