Flat M1 1 bed 1 bath

The Hacienda, 11-15, Whitworth Street West, Manchester M1

North West, England · M1

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£10,534

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£41,385

↗ 28%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,200	£10,353	£10,508	£10,771	£11,040	£52,873
Total Expenses	£7,846	£7,912	£7,968	£8,036	£8,106	£39,868
Profit Before Tax	£2,354	£2,441	£2,540	£2,735	£2,935	£13,005
Profit After Tax	£1,907	£1,978	£2,058	£2,215	£2,377	£10,534
Change In Property Value	£4,500	£8,498	£9,780	£10,367	£8,241	£41,385
Net Return	£6,407	£10,475	£11,837	£12,582	£10,618	£51,919
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	14%	23%	26%	27%	23%	113%

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