Flat M1 2 beds 2 baths

Arches, Whitworth Street West, Manchester M1

North West, England · M1

Initial Investment

First Year

£128,360First Year

Profit From Rental Income

After 5 Years

£42,128

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£110,251

↗ 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	£27,168	£27,576	£27,989	£28,689	£29,406	£140,828
Total Expenses	£17,574	£17,665	£17,747	£17,859	£17,973	£88,818
Profit Before Tax	£9,594	£9,911	£10,242	£10,830	£11,433	£52,010
Profit After Tax	£7,771	£8,028	£8,296	£8,772	£9,261	£42,128
Change In Property Value	£11,988	£22,637	£26,054	£27,617	£21,955	£110,251
Net Return	£19,759	£30,665	£34,350	£36,389	£31,216	£152,379
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