Flat M1 3 beds 2 baths

The Assembly, 1 Cambridge St, Manchester M1

North West, England · M1

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£30,067

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£87,580

↗ 26%After 5 Years

Return On Investment

109%

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	£24,480	£24,847	£25,468	£26,105	£26,888	£127,789
Total Expenses	£17,938	£18,020	£18,125	£18,233	£18,354	£90,670
Profit Before Tax	£6,543	£6,827	£7,343	£7,872	£8,534	£37,119
Profit After Tax	£5,299	£5,530	£5,948	£6,377	£6,913	£30,067
Change In Property Value	£10,200	£10,506	£19,839	£22,833	£24,203	£87,580
Net Return	£15,499	£16,036	£25,787	£29,209	£31,116	£117,647
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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