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
£26,360
↗ 27%After 5 Years
Change In Property Value
£79,466
↗ 26%After 5 Years
Return On Investment
110%
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 | £22,176 | £22,509 | £23,071 | £23,648 | £24,358 | £115,762 |
| Total Expenses | £16,457 | £16,537 | £16,636 | £16,737 | £16,851 | £83,218 |
| Profit Before Tax | £5,719 | £5,972 | £6,436 | £6,911 | £7,507 | £32,544 |
| Profit After Tax | £4,632 | £4,837 | £5,213 | £5,598 | £6,080 | £26,360 |
| Change In Property Value | £9,255 | £9,533 | £18,001 | £20,717 | £21,960 | £79,466 |
| Net Return | £13,887 | £14,370 | £23,214 | £26,315 | £28,041 | £105,826 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change