Flat M1 1 bed 1 bath

Arches, Whitworth Street West, Manchester M1

North West, England · M1

Initial Investment

First Year

£96,965First Year

Profit From Rental Income

After 5 Years

£24,309

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£79,827

↗ 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	£21,696	£22,021	£22,572	£23,136	£23,830	£113,256
Total Expenses	£16,465	£16,543	£16,641	£16,742	£16,854	£83,245
Profit Before Tax	£5,231	£5,478	£5,931	£6,395	£6,977	£30,011
Profit After Tax	£4,237	£4,437	£4,804	£5,180	£5,651	£24,309
Change In Property Value	£9,297	£9,576	£18,083	£20,811	£22,060	£79,827
Net Return	£13,534	£14,013	£22,886	£25,991	£27,711	£104,135
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	14%	24%	27%	29%	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