Flat
M1
1 bed
1 bath
Arches, Whitworth Street West, Manchester M1
North West, England · M1
View property listing
Initial Investment
£96,475First YearProfit From Rental Income
£24,168
↗ 25%After 5 Years
Change In Property Value
£79,466
↗ 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 | £21,600 | £21,924 | £22,472 | £23,034 | £23,725 | £112,755 |
| Total Expenses | £16,400 | £16,478 | £16,576 | £16,676 | £16,788 | £82,917 |
| Profit Before Tax | £5,200 | £5,446 | £5,896 | £6,358 | £6,937 | £29,837 |
| Profit After Tax | £4,212 | £4,411 | £4,776 | £5,150 | £5,619 | £24,168 |
| Change In Property Value | £9,255 | £9,533 | £18,001 | £20,717 | £21,960 | £79,466 |
| Net Return | £13,467 | £13,944 | £22,777 | £25,867 | £27,579 | £103,634 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change