Flat M1 1 bed 1 bath

Whitworth Street West, Manchester M1

North West, England · M1

Initial Investment

First Year

£45,985First Year

Profit From Rental Income

After 5 Years

£10,540

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£41,372

↗ 28%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,200	£10,353	£10,508	£10,771	£11,040	£52,873
Total Expenses	£7,845	£7,910	£7,966	£8,035	£8,104	£39,860
Profit Before Tax	£2,355	£2,443	£2,542	£2,736	£2,936	£13,013
Profit After Tax	£1,908	£1,979	£2,059	£2,217	£2,378	£10,540
Change In Property Value	£4,499	£8,495	£9,777	£10,363	£8,239	£41,372
Net Return	£6,406	£10,474	£11,835	£12,580	£10,617	£51,912
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	14%	23%	26%	27%	23%	113%

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