Flat M1 2 beds 2 baths

Arches, Whitworth Street West, Manchester M1

North West, England · M1

Initial Investment

First Year

£123,162First Year

Profit From Rental Income

After 5 Years

£40,254

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£106,154

↗ 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	£26,160	£26,552	£26,951	£27,624	£28,315	£135,603
Total Expenses	£16,995	£17,085	£17,165	£17,275	£17,386	£85,906
Profit Before Tax	£9,165	£9,468	£9,785	£10,350	£10,929	£49,696
Profit After Tax	£7,423	£7,669	£7,926	£8,383	£8,852	£40,254
Change In Property Value	£11,543	£21,796	£25,085	£26,590	£21,139	£106,154
Net Return	£18,966	£29,465	£33,011	£34,974	£29,992	£146,408
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