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

£34,983

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£99,172

↗ 26%After 5 Years

Return On Investment

109%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,672	£28,087	£28,789	£29,509	£30,394	£144,452
Total Expenses	£20,042	£20,130	£20,243	£20,359	£20,490	£101,263
Profit Before Tax	£7,630	£7,957	£8,546	£9,150	£9,904	£43,189
Profit After Tax	£6,180	£6,446	£6,923	£7,412	£8,023	£34,983
Change In Property Value	£11,550	£11,897	£22,465	£25,855	£27,406	£99,172
Net Return	£17,730	£18,342	£29,387	£33,266	£35,429	£134,155
Return From Rental Income (%)	5%	5%	6%	6%	7%	28%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change