Flat M1 2 beds 2 baths

Ducie Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£110,475First Year

Profit From Rental Income

After 5 Years

£35,682

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£96,152

↗ 28%After 5 Years

Return On Investment

119%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,700	£24,055	£24,416	£25,027	£25,652	£122,851
Total Expenses	£15,583	£15,669	£15,746	£15,848	£15,954	£78,799
Profit Before Tax	£8,117	£8,387	£8,671	£9,178	£9,699	£44,052
Profit After Tax	£6,575	£6,793	£7,023	£7,434	£7,856	£35,682
Change In Property Value	£10,455	£19,743	£22,722	£24,085	£19,148	£96,152
Net Return	£17,030	£26,536	£29,745	£31,520	£27,004	£131,834
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	24%	27%	29%	24%	119%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change