Flat M1 1 bed 1 bath

Arches, Whitworth Street West, Manchester M1

North West, England · M1

Initial Investment

First Year

£97,052First Year

Profit From Rental Income

After 5 Years

£26,552

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£79,891

↗ 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	£22,296	£22,630	£23,196	£23,776	£24,489	£116,388
Total Expenses	£16,535	£16,614	£16,714	£16,816	£16,930	£83,608
Profit Before Tax	£5,761	£6,016	£6,482	£6,960	£7,560	£32,780
Profit After Tax	£4,667	£4,873	£5,251	£5,638	£6,123	£26,552
Change In Property Value	£9,305	£9,584	£18,097	£20,828	£22,078	£79,891
Net Return	£13,971	£14,457	£23,348	£26,466	£28,201	£106,443
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	15%	24%	27%	29%	110%

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