Flat M1 2 beds 2 baths

Arches, Whitworth Street West, Manchester M1

North West, England · M1

Initial Investment

First Year

£125,700First Year

Profit From Rental Income

After 5 Years

£41,169

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£108,154

↗ 28%After 5 Years

Return On Investment

119%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,652	£27,052	£27,458	£28,144	£28,848	£138,153
Total Expenses	£17,278	£17,368	£17,449	£17,560	£17,673	£87,328
Profit Before Tax	£9,374	£9,684	£10,008	£10,584	£11,175	£50,825
Profit After Tax	£7,593	£7,844	£8,107	£8,573	£9,052	£41,169
Change In Property Value	£11,760	£22,207	£25,558	£27,091	£21,538	£108,154
Net Return	£19,353	£30,051	£33,665	£35,665	£30,589	£149,323
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	15%	24%	27%	28%	24%	119%

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