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

£22,096

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£74,443

↗ 26%After 5 Years

Return On Investment

108%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,232	£20,535	£21,049	£21,575	£22,222	£105,614
Total Expenses	£15,489	£15,566	£15,660	£15,756	£15,864	£78,335
Profit Before Tax	£4,743	£4,970	£5,389	£5,819	£6,359	£27,279
Profit After Tax	£3,842	£4,026	£4,365	£4,713	£5,150	£22,096
Change In Property Value	£8,670	£8,930	£16,863	£19,408	£20,572	£74,443
Net Return	£12,512	£12,956	£21,228	£24,121	£25,723	£96,539
Return From Rental Income (%)	4%	4%	5%	5%	6%	25%
Total Net Return (%)	14%	14%	24%	27%	29%	108%

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