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

£29,273

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£85,777

↗ 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	£23,976	£24,336	£24,944	£25,568	£26,335	£125,158
Total Expenses	£17,609	£17,691	£17,795	£17,901	£18,021	£89,018
Profit Before Tax	£6,367	£6,644	£7,149	£7,666	£8,314	£36,140
Profit After Tax	£5,157	£5,382	£5,791	£6,210	£6,734	£29,273
Change In Property Value	£9,990	£10,290	£19,430	£22,363	£23,704	£85,777
Net Return	£15,147	£15,672	£25,221	£28,572	£30,439	£115,050
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
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