Flat
M1
2 beds
1 bath
31 Whitworth Street West, Southern Gateway, Manchester City Centre M1
North West, England · M1
View property listing
Initial Investment
£60,400First YearProfit From Rental Income
£16,613
↗ 28%After 5 Years
Change In Property Value
£54,629
↗ 28%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,464 | £13,666 | £13,871 | £14,218 | £14,573 | £69,792 |
| Total Expenses | £9,717 | £9,787 | £9,849 | £9,925 | £10,003 | £49,282 |
| Profit Before Tax | £3,747 | £3,879 | £4,022 | £4,292 | £4,570 | £20,510 |
| Profit After Tax | £3,035 | £3,142 | £3,258 | £3,477 | £3,701 | £16,613 |
| Change In Property Value | £5,940 | £11,217 | £12,909 | £13,684 | £10,879 | £54,629 |
| Net Return | £8,975 | £14,358 | £16,167 | £17,161 | £14,580 | £71,242 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change