Flat
M1
1 bed
1 bath
Calico, 46 Whitworth Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£75,100First YearProfit From Rental Income
£19,392
↗ 26%After 5 Years
Change In Property Value
£63,624
↗ 26%After 5 Years
Return On Investment
111%
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 | £17,748 | £18,014 | £18,465 | £18,926 | £19,494 | £92,647 |
| Total Expenses | £13,575 | £13,647 | £13,735 | £13,825 | £13,925 | £68,707 |
| Profit Before Tax | £4,173 | £4,367 | £4,729 | £5,101 | £5,569 | £23,940 |
| Profit After Tax | £3,381 | £3,537 | £3,831 | £4,132 | £4,511 | £19,392 |
| Change In Property Value | £7,410 | £7,632 | £14,412 | £16,587 | £17,583 | £63,624 |
| Net Return | £10,791 | £11,170 | £18,243 | £20,719 | £22,094 | £83,016 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 24% | 28% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change