Flat M1 1 bed 1 bath

Whitworth Street West, Manchester M1

North West, England · M1

Initial Investment

First Year

£49,015First Year

Profit From Rental Income

After 5 Years

£9,617

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£41,227

↗ 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	£11,508	£11,681	£11,973	£12,272	£12,640	£60,073
Total Expenses	£9,501	£9,564	£9,636	£9,710	£9,789	£48,201
Profit Before Tax	£2,007	£2,117	£2,336	£2,562	£2,851	£11,873
Profit After Tax	£1,626	£1,714	£1,893	£2,075	£2,309	£9,617
Change In Property Value	£4,802	£4,946	£9,339	£10,748	£11,393	£41,227
Net Return	£6,427	£6,660	£11,231	£12,823	£13,702	£50,844
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