Flat M1 1 bed 1 bath

Arthouse, 43 George Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£11,088

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£47,654

↗ 26%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,948	£13,142	£13,471	£13,808	£14,222	£67,590
Total Expenses	£10,635	£10,700	£10,776	£10,853	£10,938	£53,902
Profit Before Tax	£2,313	£2,442	£2,695	£2,954	£3,284	£13,689
Profit After Tax	£1,874	£1,978	£2,183	£2,393	£2,660	£11,088
Change In Property Value	£5,550	£5,717	£10,795	£12,424	£13,169	£47,654
Net Return	£7,424	£7,695	£12,977	£14,816	£15,829	£58,742
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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