Flat M1 2 beds 2 baths

Ducie Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£110,475First Year

Profit From Rental Income

After 5 Years

£28,381

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£89,770

↗ 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	£24,396	£24,762	£25,381	£26,016	£26,796	£127,350
Total Expenses	£18,266	£18,349	£18,454	£18,561	£18,682	£92,312
Profit Before Tax	£6,130	£6,413	£6,927	£7,454	£8,114	£35,038
Profit After Tax	£4,965	£5,195	£5,611	£6,038	£6,572	£28,381
Change In Property Value	£10,455	£10,769	£20,335	£23,404	£24,808	£89,770
Net Return	£15,420	£15,963	£25,946	£29,442	£31,380	£118,151
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	14%	23%	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