Flat M1 2 beds 2 baths

Arches, Whitworth Street West, Manchester M1

North West, England · M1

Initial Investment

First Year

£125,700First Year

Profit From Rental Income

After 5 Years

£32,990

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£100,975

↗ 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	£27,444	£27,856	£28,552	£29,266	£30,144	£143,261
Total Expenses	£20,297	£20,384	£20,497	£20,612	£20,742	£102,532
Profit Before Tax	£7,147	£7,471	£8,055	£8,654	£9,401	£40,729
Profit After Tax	£5,789	£6,052	£6,525	£7,010	£7,615	£32,990
Change In Property Value	£11,760	£12,113	£22,873	£26,325	£27,904	£100,975
Net Return	£17,549	£18,165	£29,398	£33,334	£35,519	£133,965
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	14%	23%	27%	28%	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