Flat M1 2 beds 1 bath

Arches, Whitworth Street West, Manchester M1

North West, England · M1

Initial Investment

First Year

£124,475First Year

Profit From Rental Income

After 5 Years

£40,763

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£107,188

↗ 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	£26,424	£26,820	£27,223	£27,903	£28,601	£136,971
Total Expenses	£17,142	£17,232	£17,313	£17,423	£17,536	£86,646
Profit Before Tax	£9,282	£9,588	£9,909	£10,480	£11,065	£50,325
Profit After Tax	£7,518	£7,767	£8,027	£8,489	£8,963	£40,763
Change In Property Value	£11,655	£22,009	£25,330	£26,850	£21,345	£107,188
Net Return	£19,173	£29,775	£33,356	£35,338	£30,308	£147,951
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