Flat M1 1 bed 1 bath

Arches, Whitworth Street West, Manchester M1

North West, England · M1

Initial Investment

First Year

£97,052First Year

Profit From Rental Income

After 5 Years

£30,839

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£85,571

↗ 28%After 5 Years

Return On Investment

120%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,096	£21,412	£21,734	£22,277	£22,834	£109,353
Total Expenses	£14,089	£14,170	£14,243	£14,340	£14,438	£71,280
Profit Before Tax	£7,007	£7,242	£7,490	£7,937	£8,396	£38,073
Profit After Tax	£5,676	£5,866	£6,067	£6,429	£6,801	£30,839
Change In Property Value	£9,305	£17,570	£20,221	£21,435	£17,041	£85,571
Net Return	£14,980	£23,436	£26,289	£27,864	£23,841	£116,410
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	24%	27%	29%	25%	120%

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