Flat M1 2 beds 2 baths

Arches, Whitworth Street West, Manchester M1

North West, England · M1

Initial Investment

First Year

£123,162First Year

Profit From Rental Income

After 5 Years

£32,192

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£99,107

↗ 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	£26,928	£27,332	£28,015	£28,716	£29,577	£140,568
Total Expenses	£19,958	£20,044	£20,155	£20,269	£20,398	£100,825
Profit Before Tax	£6,970	£7,288	£7,860	£8,446	£9,179	£39,743
Profit After Tax	£5,646	£5,903	£6,366	£6,841	£7,435	£32,192
Change In Property Value	£11,543	£11,889	£22,450	£25,838	£27,388	£99,107
Net Return	£17,188	£17,792	£28,816	£32,679	£34,823	£131,299
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