Flat M1 1 bed 1 bath

Arches, Whitworth Street West, Manchester M1

North West, England · M1

Initial Investment

First Year

£94,900First Year

Profit From Rental Income

After 5 Years

£23,658

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£78,307

↗ 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	£21,276	£21,595	£22,135	£22,688	£23,369	£111,064
Total Expenses	£16,189	£16,267	£16,364	£16,463	£16,574	£81,856
Profit Before Tax	£5,087	£5,328	£5,771	£6,226	£6,795	£29,208
Profit After Tax	£4,121	£4,316	£4,675	£5,043	£5,504	£23,658
Change In Property Value	£9,120	£9,394	£17,738	£20,415	£21,640	£78,307
Net Return	£13,241	£13,710	£22,413	£25,458	£27,144	£101,965
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