Flat M1 1 bed 1 bath

Arches, Whitworth Street West, Manchester M1

North West, England · M1

Initial Investment

First Year

£94,900First Year

Profit From Rental Income

After 5 Years

£30,053

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£83,875

↗ 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	£20,676	£20,986	£21,301	£21,833	£22,379	£107,176
Total Expenses	£13,849	£13,930	£14,002	£14,097	£14,195	£70,073
Profit Before Tax	£6,827	£7,056	£7,299	£7,736	£8,185	£37,103
Profit After Tax	£5,530	£5,716	£5,912	£6,266	£6,630	£30,053
Change In Property Value	£9,120	£17,222	£19,820	£21,010	£16,703	£83,875
Net Return	£14,650	£22,937	£25,732	£27,276	£23,332	£113,928
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