Flat M1 2 beds 2 baths

Whitworth Street West, Manchester M1

North West, England · M1

Initial Investment

First Year

£52,600First Year

Profit From Rental Income

After 5 Years

£10,939

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£44,305

↗ 26%After 5 Years

Return On Investment

105%

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	£12,360	£12,545	£12,859	£13,181	£13,576	£64,521
Total Expenses	£10,060	£10,125	£10,199	£10,275	£10,357	£51,016
Profit Before Tax	£2,300	£2,421	£2,660	£2,906	£3,219	£13,505
Profit After Tax	£1,863	£1,961	£2,155	£2,353	£2,607	£10,939
Change In Property Value	£5,160	£5,315	£10,036	£11,551	£12,244	£44,305
Net Return	£7,023	£7,276	£12,191	£13,904	£14,851	£55,244
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

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