Flat M1 2 beds 2 baths

The Assembly, Cambridge Street M1

North West, England · M1

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£24,264

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£74,701

↗ 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	£20,844	£21,157	£21,686	£22,228	£22,895	£108,809
Total Expenses	£15,590	£15,667	£15,763	£15,861	£15,971	£78,853
Profit Before Tax	£5,254	£5,489	£5,922	£6,366	£6,924	£29,956
Profit After Tax	£4,256	£4,446	£4,797	£5,157	£5,608	£24,264
Change In Property Value	£8,700	£8,961	£16,921	£19,475	£20,643	£74,701
Net Return	£12,956	£13,407	£21,718	£24,632	£26,252	£98,965
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