Flat M1 2 beds 1 bath

Arches, Whitworth Street West, Manchester M1

North West, England · M1

Initial Investment

First Year

£124,475First Year

Profit From Rental Income

After 5 Years

£32,594

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£100,073

↗ 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	£27,192	£27,600	£28,290	£28,997	£29,867	£141,946
Total Expenses	£20,133	£20,220	£20,332	£20,446	£20,576	£101,707
Profit Before Tax	£7,059	£7,380	£7,958	£8,551	£9,291	£40,239
Profit After Tax	£5,718	£5,978	£6,446	£6,926	£7,526	£32,594
Change In Property Value	£11,655	£12,005	£22,669	£26,090	£27,655	£100,073
Net Return	£17,373	£17,983	£29,115	£33,016	£35,181	£132,667
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