Flat M1 2 beds 3 baths

Whitworth Street West, Manchester M1

North West, England · M1

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£5,407

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£87,580

↗ 26%After 5 Years

Return On Investment

86%

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	£18,000	£18,270	£18,727	£19,195	£19,771	£93,962
Total Expenses	£17,290	£17,363	£17,451	£17,542	£17,642	£87,287
Profit Before Tax	£711	£907	£1,276	£1,653	£2,129	£6,675
Profit After Tax	£576	£735	£1,033	£1,339	£1,724	£5,407
Change In Property Value	£10,200	£10,506	£19,839	£22,833	£24,203	£87,580
Net Return	£10,776	£11,241	£20,872	£24,172	£25,927	£92,987
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	10%	19%	22%	24%	86%

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