Flat M1 2 beds 2 baths

Whitworth Street West M1

North West, England · M1

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£25,732

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£74,494

↗ 28%After 5 Years

Return On Investment

121%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,360	£18,635	£18,915	£19,388	£19,872	£95,171
Total Expenses	£12,523	£12,601	£12,670	£12,759	£12,850	£63,403
Profit Before Tax	£5,837	£6,035	£6,245	£6,629	£7,023	£31,768
Profit After Tax	£4,728	£4,888	£5,059	£5,369	£5,688	£25,732
Change In Property Value	£8,100	£15,296	£17,604	£18,660	£14,835	£74,494
Net Return	£12,828	£20,184	£22,662	£24,029	£20,523	£100,226
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	24%	27%	29%	25%	121%

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