Flat M1 2 beds 1 bath

Whitworth Street West, Manchester, 5 M1

North West, England · M1

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£33,331

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£91,048

↗ 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	£22,440	£22,777	£23,118	£23,696	£24,289	£116,320
Total Expenses	£14,862	£14,945	£15,021	£15,120	£15,222	£75,170
Profit Before Tax	£7,578	£7,831	£8,098	£8,576	£9,067	£41,150
Profit After Tax	£6,138	£6,343	£6,559	£6,947	£7,344	£33,331
Change In Property Value	£9,900	£18,695	£21,516	£22,807	£18,131	£91,048
Net Return	£16,038	£25,038	£28,075	£29,753	£25,475	£124,379
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	24%	27%	29%	24%	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