Flat
M1
1 bed
1 bath
Whitworth Street West, Manchester M1
North West, England · M1
View property listing
Initial Investment
£35,500First YearProfit From Rental Income
£6,116
↗ 17%After 5 Years
Change In Property Value
£31,729
↗ 28%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,824 | £7,941 | £8,060 | £8,262 | £8,469 | £40,556 |
| Total Expenses | £6,483 | £6,544 | £6,597 | £6,659 | £6,722 | £33,006 |
| Profit Before Tax | £1,341 | £1,397 | £1,463 | £1,603 | £1,746 | £7,551 |
| Profit After Tax | £1,087 | £1,132 | £1,185 | £1,298 | £1,414 | £6,116 |
| Change In Property Value | £3,450 | £6,515 | £7,498 | £7,948 | £6,318 | £31,729 |
| Net Return | £4,537 | £7,646 | £8,683 | £9,246 | £7,733 | £37,845 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 22% | 24% | 26% | 22% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change