Flat M1 2 beds 2 baths

Regency House 36-38, Whitworth Street, Manchester City Centre M1

North West, England · M1

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£32,333

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£92,732

↗ 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	£25,920	£26,309	£26,967	£27,641	£28,470	£135,306
Total Expenses	£18,875	£18,960	£19,069	£19,180	£19,305	£95,389
Profit Before Tax	£7,045	£7,349	£7,898	£8,461	£9,164	£39,917
Profit After Tax	£5,706	£5,953	£6,397	£6,853	£7,423	£32,333
Change In Property Value	£10,800	£11,124	£21,006	£24,176	£25,626	£92,732
Net Return	£16,506	£17,077	£27,403	£31,029	£33,050	£125,065
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
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