Flat M1 2 beds 2 baths

Arches, Whitworth Street West, Manchester M1

North West, England · M1

Initial Investment

First Year

£128,360First Year

Profit From Rental Income

After 5 Years

£36,610

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£102,932

↗ 26%After 5 Years

Return On Investment

109%

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	£28,716	£29,147	£29,875	£30,622	£31,541	£149,901
Total Expenses	£20,726	£20,815	£20,931	£21,049	£21,184	£104,704
Profit Before Tax	£7,990	£8,332	£8,945	£9,573	£10,357	£45,197
Profit After Tax	£6,472	£6,749	£7,245	£7,754	£8,389	£36,610
Change In Property Value	£11,988	£12,348	£23,316	£26,835	£28,445	£102,932
Net Return	£18,460	£19,097	£30,562	£34,589	£36,835	£139,542
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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