Flat
M1
1 bed
1 bath
Arches, Whitworth Street West, Manchester M1
North West, England · M1
View property listing
Initial Investment
£96,965First YearProfit From Rental Income
£26,501
↗ 27%After 5 Years
Change In Property Value
£79,827
↗ 26%After 5 Years
Return On Investment
110%
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 | £22,272 | £22,606 | £23,171 | £23,751 | £24,463 | £116,263 |
| Total Expenses | £16,522 | £16,602 | £16,701 | £16,803 | £16,917 | £83,546 |
| Profit Before Tax | £5,750 | £6,004 | £6,470 | £6,947 | £7,546 | £32,717 |
| Profit After Tax | £4,657 | £4,863 | £5,241 | £5,627 | £6,112 | £26,501 |
| Change In Property Value | £9,297 | £9,576 | £18,083 | £20,811 | £22,060 | £79,827 |
| Net Return | £13,954 | £14,439 | £23,323 | £26,439 | £28,172 | £106,327 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change