Flat M1 1 bed 1 bath

Whitworth Street West, Manchester M1

North West, England · M1

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£10,712

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£43,790

↗ 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	£12,216	£12,399	£12,709	£13,027	£13,418	£63,769
Total Expenses	£9,966	£10,031	£10,105	£10,180	£10,262	£50,544
Profit Before Tax	£2,250	£2,369	£2,605	£2,847	£3,156	£13,225
Profit After Tax	£1,822	£1,919	£2,110	£2,306	£2,556	£10,712
Change In Property Value	£5,100	£5,253	£9,919	£11,416	£12,101	£43,790
Net Return	£6,922	£7,172	£12,029	£13,722	£14,657	£54,503
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