Flat M1 2 beds 1 bath

Lancaster House, 71 Whitworth Street, Manchester, Greater Manchester M1

North West, England · M1

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£9,579

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£41,214

↗ 26%After 5 Years

Return On Investment

104%

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	£11,496	£11,668	£11,960	£12,259	£12,627	£60,011
Total Expenses	£9,498	£9,561	£9,633	£9,707	£9,786	£48,184
Profit Before Tax	£1,998	£2,108	£2,327	£2,552	£2,841	£11,826
Profit After Tax	£1,619	£1,707	£1,885	£2,067	£2,301	£9,579
Change In Property Value	£4,800	£4,944	£9,336	£10,745	£11,389	£41,214
Net Return	£6,419	£6,651	£11,221	£12,812	£13,690	£50,794
Return From Rental Income (%)	3%	3%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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