Flat M1 2 beds 1 bath

31 Whitworth Street West, Southern Gateway, Manchester City Centre M1

North West, England · M1

Initial Investment

First Year

£57,985First Year

Profit From Rental Income

After 5 Years

£13,078

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£48,929

↗ 26%After 5 Years

Return On Investment

107%

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	£13,680	£13,885	£14,232	£14,588	£15,026	£71,411
Total Expenses	£10,904	£10,971	£11,048	£11,128	£11,214	£55,266
Profit Before Tax	£2,776	£2,914	£3,184	£3,460	£3,811	£16,146
Profit After Tax	£2,248	£2,361	£2,579	£2,803	£3,087	£13,078
Change In Property Value	£5,699	£5,869	£11,083	£12,756	£13,521	£48,929
Net Return	£7,947	£8,230	£13,662	£15,559	£16,609	£62,007
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	14%	14%	24%	27%	29%	107%

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