Flat M1 1 bed 1 bath

Arches, Whitworth Street West, Manchester M1

North West, England · M1

Initial Investment

First Year

£97,052First Year

Profit From Rental Income

After 5 Years

£24,314

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£79,891

↗ 26%After 5 Years

Return On Investment

107%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,708	£22,034	£22,584	£23,149	£23,844	£113,319
Total Expenses	£16,476	£16,555	£16,653	£16,753	£16,865	£83,301
Profit Before Tax	£5,232	£5,479	£5,932	£6,396	£6,979	£30,018
Profit After Tax	£4,238	£4,438	£4,805	£5,181	£5,653	£24,314
Change In Property Value	£9,305	£9,584	£18,097	£20,828	£22,078	£79,891
Net Return	£13,542	£14,022	£22,902	£26,009	£27,730	£104,205
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	14%	24%	27%	29%	107%

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