Flat M1 1 bed 1 bath

11-15 Whitworth Street West, Manchester, Greater Manchester M1

North West, England · M1

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£7,917

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£39,926

↗ 26%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,848	£11,011	£11,286	£11,568	£11,915	£56,628
Total Expenses	£9,234	£9,297	£9,367	£9,439	£9,517	£46,854
Profit Before Tax	£1,614	£1,714	£1,919	£2,129	£2,399	£9,774
Profit After Tax	£1,307	£1,388	£1,554	£1,724	£1,943	£7,917
Change In Property Value	£4,650	£4,790	£9,044	£10,409	£11,034	£39,926
Net Return	£5,957	£6,178	£10,598	£12,133	£12,976	£47,843
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	13%	22%	26%	27%	101%

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