Flat M1 1 bed 1 bath

Arches, Whitworth Street West, Manchester M1

North West, England · M1

Initial Investment

First Year

£96,475First Year

Profit From Rental Income

After 5 Years

£30,601

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£85,116

↗ 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	£20,976	£21,291	£21,610	£22,150	£22,704	£108,731
Total Expenses	£14,024	£14,105	£14,178	£14,274	£14,372	£70,952
Profit Before Tax	£6,952	£7,186	£7,432	£7,876	£8,332	£37,779
Profit After Tax	£5,631	£5,820	£6,020	£6,380	£6,749	£30,601
Change In Property Value	£9,255	£17,477	£20,114	£21,321	£16,950	£85,116
Net Return	£14,886	£23,297	£26,134	£27,701	£23,699	£115,717
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