Flat M3 2 beds 1 bath

Great Ducie Street, Manchester M3

North West, England · M3

Initial Investment

First Year

£113,265First Year

Profit From Rental Income

After 5 Years

£26,506

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£91,824

↗ 26%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,240	£24,604	£25,219	£25,849	£26,625	£126,536
Total Expenses	£18,567	£18,650	£18,754	£18,861	£18,981	£93,813
Profit Before Tax	£5,673	£5,954	£6,465	£6,988	£7,644	£32,723
Profit After Tax	£4,595	£4,823	£5,236	£5,660	£6,191	£26,506
Change In Property Value	£10,694	£11,015	£20,800	£23,939	£25,375	£91,824
Net Return	£15,289	£15,838	£26,037	£29,600	£31,567	£118,330
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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