Flat M1 1 bed 1 bath

Arches, Whitworth Street West, Manchester M1

North West, England · M1

Initial Investment

First Year

£96,965First Year

Profit From Rental Income

After 5 Years

£30,781

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£85,502

↗ 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	£21,072	£21,388	£21,709	£22,252	£22,808	£109,229
Total Expenses	£14,078	£14,160	£14,233	£14,329	£14,427	£71,227
Profit Before Tax	£6,994	£7,228	£7,476	£7,923	£8,381	£38,001
Profit After Tax	£5,665	£5,855	£6,056	£6,417	£6,788	£30,781
Change In Property Value	£9,297	£17,556	£20,205	£21,417	£17,027	£85,502
Net Return	£14,962	£23,411	£26,261	£27,835	£23,815	£116,283
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