Flat M1 1 bed 1 bath

Whitworth Street West, Manchester M1

North West, England · M1

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£11,152

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£42,765

↗ 28%After 5 Years

Return On Investment

114%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,536	£10,694	£10,854	£11,126	£11,404	£54,614
Total Expenses	£8,041	£8,107	£8,164	£8,233	£8,303	£40,846
Profit Before Tax	£2,495	£2,588	£2,691	£2,893	£3,101	£13,768
Profit After Tax	£2,021	£2,096	£2,180	£2,344	£2,512	£11,152
Change In Property Value	£4,650	£8,781	£10,106	£10,712	£8,516	£42,765
Net Return	£6,671	£10,877	£12,285	£13,056	£11,028	£53,917
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	23%	26%	27%	23%	114%

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