Flat M1 2 beds 2 baths

Ducie Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£89,650First Year

Profit From Rental Income

After 5 Years

£28,154

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£79,736

↗ 28%After 5 Years

Return On Investment

120%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,656	£19,951	£20,250	£20,756	£21,275	£101,889
Total Expenses	£13,264	£13,344	£13,415	£13,507	£13,602	£67,131
Profit Before Tax	£6,392	£6,607	£6,836	£7,249	£7,674	£34,758
Profit After Tax	£5,177	£5,352	£5,537	£5,872	£6,216	£28,154
Change In Property Value	£8,670	£16,372	£18,843	£19,973	£15,879	£79,736
Net Return	£13,847	£21,724	£24,379	£25,845	£22,094	£107,890
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	24%	27%	29%	25%	120%

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