Flat M1 1 bed 1 bath

Whitworth Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£12,538

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£37,350

↗ 26%After 5 Years

Return On Investment

112%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,640	£11,815	£12,110	£12,413	£12,785	£60,762
Total Expenses	£8,917	£8,980	£9,053	£9,127	£9,207	£45,284
Profit Before Tax	£2,723	£2,834	£3,057	£3,286	£3,578	£15,478
Profit After Tax	£2,206	£2,296	£2,476	£2,661	£2,898	£12,538
Change In Property Value	£4,350	£4,481	£8,461	£9,737	£10,322	£37,350
Net Return	£6,556	£6,776	£10,937	£12,399	£13,220	£49,888
Return From Rental Income (%)	5%	5%	6%	6%	7%	28%
Total Net Return (%)	15%	15%	25%	28%	30%	112%

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