Flat M1 2 beds 2 baths

Ducie Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£105,050First Year

Profit From Rental Income

After 5 Years

£33,711

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£91,876

↗ 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	£22,644	£22,984	£23,328	£23,912	£24,509	£117,377
Total Expenses	£14,979	£15,063	£15,138	£15,238	£15,341	£75,758
Profit Before Tax	£7,665	£7,921	£8,190	£8,673	£9,169	£41,619
Profit After Tax	£6,209	£6,416	£6,634	£7,025	£7,427	£33,711
Change In Property Value	£9,990	£18,864	£21,711	£23,014	£18,296	£91,876
Net Return	£16,199	£25,280	£28,345	£30,039	£25,723	£125,587
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	24%	27%	29%	24%	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