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

£30,847

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£89,770

↗ 26%After 5 Years

Return On Investment

109%

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	£25,044	£25,420	£26,055	£26,707	£27,508	£130,733
Total Expenses	£18,331	£18,415	£18,521	£18,630	£18,753	£92,650
Profit Before Tax	£6,713	£7,005	£7,534	£8,076	£8,755	£38,083
Profit After Tax	£5,437	£5,674	£6,102	£6,542	£7,091	£30,847
Change In Property Value	£10,455	£10,769	£20,335	£23,404	£24,808	£89,770
Net Return	£15,892	£16,443	£26,437	£29,945	£31,899	£120,617
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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