Flat
M1
2 beds
2 baths
Whitworth Street West, Manchester, Greater Manchester M1
North West, England · M1
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£16,388
↗ 23%After 5 Years
Change In Property Value
£60,533
↗ 26%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,452 | £16,699 | £17,116 | £17,544 | £18,070 | £85,882 |
| Total Expenses | £12,969 | £13,040 | £13,124 | £13,211 | £13,306 | £65,650 |
| Profit Before Tax | £3,483 | £3,659 | £3,992 | £4,333 | £4,764 | £20,232 |
| Profit After Tax | £2,821 | £2,964 | £3,234 | £3,510 | £3,859 | £16,388 |
| Change In Property Value | £7,050 | £7,262 | £13,712 | £15,781 | £16,728 | £60,533 |
| Net Return | £9,871 | £10,226 | £16,946 | £19,291 | £20,587 | £76,921 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change