Flat M1 2 beds 1 bath

Arches, Whitworth Street West, Manchester M1

North West, England · M1

Initial Investment

First Year

£124,475First Year

Profit From Rental Income

After 5 Years

£35,379

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£100,073

↗ 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	£27,924	£28,343	£29,051	£29,778	£30,671	£145,767
Total Expenses	£20,206	£20,294	£20,408	£20,524	£20,656	£102,089
Profit Before Tax	£7,718	£8,049	£8,644	£9,253	£10,015	£43,678
Profit After Tax	£6,251	£6,520	£7,001	£7,495	£8,112	£35,379
Change In Property Value	£11,655	£12,005	£22,669	£26,090	£27,655	£100,073
Net Return	£17,906	£18,524	£29,670	£33,585	£35,767	£135,453
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