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

£29,136

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£85,777

↗ 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	£23,940	£24,299	£24,907	£25,529	£26,295	£124,970
Total Expenses	£17,606	£17,688	£17,791	£17,898	£18,017	£88,999
Profit Before Tax	£6,334	£6,611	£7,115	£7,632	£8,278	£35,971
Profit After Tax	£5,131	£5,355	£5,763	£6,182	£6,705	£29,136
Change In Property Value	£9,990	£10,290	£19,430	£22,363	£23,704	£85,777
Net Return	£15,121	£15,645	£25,194	£28,544	£30,410	£114,913
Return From Rental Income (%)	5%	5%	5%	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