Flat M1 2 beds 2 baths

Whitworth Street West, Manchester M1

North West, England · M1

Initial Investment

First Year

£55,300First Year

Profit From Rental Income

After 5 Years

£12,050

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£46,624

↗ 26%After 5 Years

Return On Investment

106%

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	£13,032	£13,227	£13,558	£13,897	£14,314	£68,029
Total Expenses	£10,484	£10,550	£10,626	£10,704	£10,788	£53,152
Profit Before Tax	£2,548	£2,678	£2,932	£3,193	£3,526	£14,877
Profit After Tax	£2,064	£2,169	£2,375	£2,587	£2,856	£12,050
Change In Property Value	£5,430	£5,593	£10,561	£12,155	£12,884	£46,624
Net Return	£7,494	£7,762	£12,936	£14,742	£15,740	£58,674
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	14%	23%	27%	28%	106%

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