Flat M1 1 bed 1 bath

11-15 Whitworth Street West, Manchester, Greater Manchester M1

North West, England · M1

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£19,151

↗ 40%After 5 Years

Change In Property Value

After 5 Years

£39,926

↗ 26%After 5 Years

Return On Investment

124%

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	£13,800	£14,007	£14,357	£14,716	£15,158	£72,038
Total Expenses	£9,530	£9,596	£9,674	£9,754	£9,841	£48,395
Profit Before Tax	£4,270	£4,411	£4,683	£4,962	£5,317	£23,643
Profit After Tax	£3,459	£3,573	£3,793	£4,019	£4,307	£19,151
Change In Property Value	£4,650	£4,790	£9,044	£10,409	£11,034	£39,926
Net Return	£8,109	£8,362	£12,837	£14,428	£15,340	£59,077
Return From Rental Income (%)	7%	8%	8%	8%	9%	40%
Total Net Return (%)	17%	18%	27%	30%	32%	124%

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