Flat M1 2 beds 1 bath

Ducie Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£62,500First Year

Profit From Rental Income

After 5 Years

£14,678

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£52,806

↗ 26%After 5 Years

Return On Investment

108%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,736	£14,957	£15,331	£15,714	£16,186	£76,924
Total Expenses	£11,607	£11,675	£11,755	£11,838	£11,927	£58,803
Profit Before Tax	£3,129	£3,282	£3,576	£3,877	£4,258	£18,121
Profit After Tax	£2,535	£2,658	£2,896	£3,140	£3,449	£14,678
Change In Property Value	£6,150	£6,335	£11,962	£13,767	£14,593	£52,806
Net Return	£8,685	£8,993	£14,858	£16,907	£18,042	£67,484
Return From Rental Income (%)	4%	4%	5%	5%	6%	23%
Total Net Return (%)	14%	14%	24%	27%	29%	108%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change