Flat M1 1 bed 1 bath

Whitworth Street West, Manchester M1

North West, England · M1

Initial Investment

First Year

£49,015First Year

Profit From Rental Income

After 5 Years

£8,475

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£41,227

↗ 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	£11,208	£11,376	£11,661	£11,952	£12,311	£58,507
Total Expenses	£9,471	£9,534	£9,605	£9,678	£9,757	£48,044
Profit Before Tax	£1,737	£1,843	£2,056	£2,274	£2,554	£10,463
Profit After Tax	£1,407	£1,492	£1,665	£1,842	£2,069	£8,475
Change In Property Value	£4,802	£4,946	£9,339	£10,748	£11,393	£41,227
Net Return	£6,209	£6,438	£11,004	£12,590	£13,462	£49,702
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