Flat M1 1 bed 1 bath

Calico, 46 Whitworth Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£19,559

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£68,261

↗ 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	£18,552	£18,830	£19,301	£19,784	£20,377	£96,844
Total Expenses	£14,369	£14,443	£14,533	£14,625	£14,727	£72,697
Profit Before Tax	£4,183	£4,387	£4,768	£5,159	£5,650	£24,147
Profit After Tax	£3,388	£3,554	£3,862	£4,178	£4,577	£19,559
Change In Property Value	£7,950	£8,189	£15,463	£17,796	£18,864	£68,261
Net Return	£11,338	£11,742	£19,325	£21,974	£23,440	£87,820
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	24%	27%	29%	108%

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