Flat M1 1 bed 1 bath

The Assembly, One Cambridge Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£6,888

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£54,094

↗ 26%After 5 Years

Return On Investment

95%

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	£12,900	£13,094	£13,421	£13,756	£14,169	£67,340
Total Expenses	£11,622	£11,687	£11,763	£11,840	£11,924	£58,836
Profit Before Tax	£1,278	£1,406	£1,658	£1,916	£2,245	£8,504
Profit After Tax	£1,035	£1,139	£1,343	£1,552	£1,818	£6,888
Change In Property Value	£6,300	£6,489	£12,253	£14,103	£14,949	£54,094
Net Return	£7,335	£7,628	£13,596	£15,655	£16,767	£60,982
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	12%	21%	24%	26%	95%

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