Flat
M1
2 beds
2 baths
Arches, Whitworth Street West, Manchester M1
North West, England · M1
View property listing
Initial Investment
£128,360First YearProfit From Rental Income
£33,779
↗ 26%After 5 Years
Change In Property Value
£102,932
↗ 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 | £27,972 | £28,392 | £29,101 | £29,829 | £30,724 | £146,018 |
| Total Expenses | £20,651 | £20,739 | £20,853 | £20,970 | £21,102 | £104,316 |
| Profit Before Tax | £7,321 | £7,652 | £8,248 | £8,859 | £9,622 | £41,702 |
| Profit After Tax | £5,930 | £6,198 | £6,681 | £7,176 | £7,794 | £33,779 |
| Change In Property Value | £11,988 | £12,348 | £23,316 | £26,835 | £28,445 | £102,932 |
| Net Return | £17,918 | £18,546 | £29,997 | £34,011 | £36,239 | £136,711 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 14% | 14% | 23% | 26% | 28% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change