Flat M1 2 beds 2 baths

The Assembly, One Cambridge Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£19,953

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£73,413

↗ 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	£19,500	£19,792	£20,287	£20,794	£21,418	£101,793
Total Expenses	£15,257	£15,333	£15,425	£15,520	£15,625	£77,159
Profit Before Tax	£4,243	£4,460	£4,862	£5,275	£5,794	£24,633
Profit After Tax	£3,437	£3,612	£3,938	£4,273	£4,693	£19,953
Change In Property Value	£8,550	£8,807	£16,630	£19,139	£20,288	£73,413
Net Return	£11,987	£12,419	£20,568	£23,412	£24,980	£93,366
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