Flat M1 2 beds 2 baths

Arches, Whitworth Street West, Manchester M1

North West, England · M1

Initial Investment

First Year

£125,700First Year

Profit From Rental Income

After 5 Years

£35,776

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£100,975

↗ 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	£28,176	£28,599	£29,314	£30,046	£30,948	£147,083
Total Expenses	£20,370	£20,458	£20,573	£20,690	£20,823	£102,915
Profit Before Tax	£7,806	£8,140	£8,741	£9,356	£10,125	£44,168
Profit After Tax	£6,323	£6,594	£7,080	£7,579	£8,201	£35,776
Change In Property Value	£11,760	£12,113	£22,873	£26,325	£27,904	£100,975
Net Return	£18,083	£18,706	£29,953	£33,903	£36,105	£136,751
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