Flat M1 2 beds 2 baths

Arches, Whitworth Street West, Manchester M1

North West, England · M1

Initial Investment

First Year

£123,162First Year

Profit From Rental Income

After 5 Years

£34,977

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£99,107

↗ 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	£27,660	£28,075	£28,777	£29,496	£30,381	£144,389
Total Expenses	£20,031	£20,118	£20,232	£20,347	£20,479	£101,207
Profit Before Tax	£7,629	£7,956	£8,545	£9,149	£9,903	£43,182
Profit After Tax	£6,180	£6,445	£6,922	£7,411	£8,021	£34,977
Change In Property Value	£11,543	£11,889	£22,450	£25,838	£27,388	£99,107
Net Return	£17,722	£18,334	£29,372	£33,248	£35,409	£134,085
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