Flat
M1
2 beds
2 baths
Ducie Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£95,250First YearProfit From Rental Income
£23,772
↗ 25%After 5 Years
Change In Property Value
£78,565
↗ 26%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,348 | £21,668 | £22,210 | £22,765 | £23,448 | £111,439 |
| Total Expenses | £16,236 | £16,314 | £16,411 | £16,510 | £16,621 | £82,092 |
| Profit Before Tax | £5,112 | £5,355 | £5,799 | £6,255 | £6,827 | £29,348 |
| Profit After Tax | £4,141 | £4,337 | £4,697 | £5,067 | £5,530 | £23,772 |
| Change In Property Value | £9,150 | £9,425 | £17,797 | £20,482 | £21,711 | £78,565 |
| Net Return | £13,291 | £13,762 | £22,494 | £25,549 | £27,241 | £102,336 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change