Flat
M1
1 bed
1 bath
Arches, Whitworth Street West, Manchester M1
North West, England · M1
View property listing
Initial Investment
£94,900First YearProfit From Rental Income
£25,850
↗ 27%After 5 Years
Change In Property Value
£78,307
↗ 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 | £21,852 | £22,180 | £22,734 | £23,303 | £24,002 | £114,070 |
| Total Expenses | £16,246 | £16,325 | £16,424 | £16,524 | £16,637 | £82,156 |
| Profit Before Tax | £5,606 | £5,855 | £6,311 | £6,778 | £7,365 | £31,914 |
| Profit After Tax | £4,541 | £4,742 | £5,112 | £5,490 | £5,966 | £25,850 |
| Change In Property Value | £9,120 | £9,394 | £17,738 | £20,415 | £21,640 | £78,307 |
| Net Return | £13,661 | £14,136 | £22,850 | £25,906 | £27,606 | £104,157 |
| 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