Flat M1 3 beds 2 baths

Whitworth Street West, Manchester, Greater Manchester M1

North West, England · M1

Initial Investment

First Year

£123,250First Year

Profit From Rental Income

After 5 Years

£32,243

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£99,172

↗ 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	£26,952	£27,356	£28,040	£28,741	£29,603	£140,693
Total Expenses	£19,970	£20,057	£20,168	£20,282	£20,411	£100,887
Profit Before Tax	£6,982	£7,300	£7,872	£8,459	£9,193	£39,806
Profit After Tax	£5,655	£5,913	£6,377	£6,852	£7,446	£32,243
Change In Property Value	£11,550	£11,897	£22,465	£25,855	£27,406	£99,172
Net Return	£17,205	£17,809	£28,841	£32,707	£34,852	£131,415
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