Flat M1 2 beds 2 baths

Ducie Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£89,650First Year

Profit From Rental Income

After 5 Years

£24,151

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£74,443

↗ 26%After 5 Years

Return On Investment

110%

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	£20,772	£21,084	£21,611	£22,151	£22,815	£108,433
Total Expenses	£15,543	£15,620	£15,716	£15,814	£15,923	£78,617
Profit Before Tax	£5,229	£5,463	£5,895	£6,337	£6,892	£29,816
Profit After Tax	£4,235	£4,425	£4,775	£5,133	£5,583	£24,151
Change In Property Value	£8,670	£8,930	£16,863	£19,408	£20,572	£74,443
Net Return	£12,905	£13,355	£21,638	£24,541	£26,155	£98,594
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	15%	24%	27%	29%	110%

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