Flat M1 1 bed 1 bath

Whitworth Street West, Manchester M1

North West, England · M1

Initial Investment

First Year

£35,500First Year

Profit From Rental Income

After 5 Years

£4,526

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£29,623

↗ 26%After 5 Years

Return On Investment

96%

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	£8,268	£8,392	£8,602	£8,817	£9,081	£43,160
Total Expenses	£7,389	£7,448	£7,512	£7,577	£7,646	£37,572
Profit Before Tax	£879	£944	£1,090	£1,240	£1,435	£5,588
Profit After Tax	£712	£765	£883	£1,004	£1,162	£4,526
Change In Property Value	£3,450	£3,554	£6,710	£7,723	£8,186	£29,623
Net Return	£4,162	£4,318	£7,593	£8,727	£9,349	£34,149
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	12%	12%	21%	25%	26%	96%

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