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

£26,762

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£85,777

↗ 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	£23,316	£23,666	£24,257	£24,864	£25,610	£121,713
Total Expenses	£17,543	£17,624	£17,726	£17,831	£17,948	£88,673
Profit Before Tax	£5,773	£6,041	£6,531	£7,033	£7,662	£33,039
Profit After Tax	£4,676	£4,894	£5,290	£5,697	£6,206	£26,762
Change In Property Value	£9,990	£10,290	£19,430	£22,363	£23,704	£85,777
Net Return	£14,666	£15,183	£24,720	£28,059	£29,910	£112,539
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	14%	24%	27%	28%	107%

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