Flat
M1
2 beds
1 bath
Ducie Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£62,500First YearProfit From Rental Income
£17,515
↗ 28%After 5 Years
Change In Property Value
£56,560
↗ 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 | £13,944 | £14,153 | £14,365 | £14,725 | £15,093 | £72,280 |
| Total Expenses | £9,990 | £10,061 | £10,123 | £10,201 | £10,281 | £50,657 |
| Profit Before Tax | £3,954 | £4,092 | £4,242 | £4,523 | £4,812 | £21,623 |
| Profit After Tax | £3,203 | £3,314 | £3,436 | £3,664 | £3,898 | £17,515 |
| Change In Property Value | £6,150 | £11,613 | £13,366 | £14,168 | £11,263 | £56,560 |
| Net Return | £9,353 | £14,928 | £16,802 | £17,832 | £15,161 | £74,075 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 24% | 119% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change