Flat M1 1 bed 1 bath

Whitworth Street West, Manchester M1

North West, England · M1

Initial Investment

First Year

£53,485First Year

Profit From Rental Income

After 5 Years

£13,676

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£48,269

↗ 28%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,892	£12,070	£12,251	£12,558	£12,872	£61,643
Total Expenses	£8,818	£8,886	£8,945	£9,018	£9,092	£44,759
Profit Before Tax	£3,074	£3,184	£3,306	£3,540	£3,780	£16,884
Profit After Tax	£2,490	£2,579	£2,678	£2,867	£3,062	£13,676
Change In Property Value	£5,249	£9,911	£11,407	£12,091	£9,612	£48,269
Net Return	£7,738	£12,490	£14,085	£14,958	£12,674	£61,946
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	23%	26%	28%	24%	116%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change