Flat M1 1 bed 1 bath

Whitworth Street West, Manchester M1

North West, England · M1

Initial Investment

First Year

£45,985First Year

Profit From Rental Income

After 5 Years

£8,454

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£38,625

↗ 26%After 5 Years

Return On Investment

102%

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	£10,776	£10,938	£11,211	£11,491	£11,836	£56,252
Total Expenses	£9,027	£9,089	£9,159	£9,231	£9,308	£45,815
Profit Before Tax	£1,749	£1,849	£2,052	£2,260	£2,528	£10,437
Profit After Tax	£1,417	£1,497	£1,662	£1,831	£2,047	£8,454
Change In Property Value	£4,499	£4,633	£8,750	£10,070	£10,674	£38,625
Net Return	£5,915	£6,131	£10,411	£11,901	£12,722	£47,080
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	13%	13%	23%	26%	28%	102%

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