Flat M1 2 beds 1 bath

Whittles Croft, 42 Ducie Street, Northern Quarter, Manchester M1

North West, England · M1

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£26,127

↗ 61%After 5 Years

Change In Property Value

After 5 Years

£36,062

↗ 26%After 5 Years

Return On Investment

145%

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	£15,000	£15,225	£15,606	£15,996	£16,476	£78,302
Total Expenses	£9,055	£9,123	£9,204	£9,287	£9,378	£46,046
Profit Before Tax	£5,946	£6,102	£6,402	£6,709	£7,098	£32,256
Profit After Tax	£4,816	£4,943	£5,185	£5,434	£5,749	£26,127
Change In Property Value	£4,200	£4,326	£8,169	£9,402	£9,966	£36,062
Net Return	£9,016	£9,269	£13,354	£14,836	£15,715	£62,190
Return From Rental Income (%)	11%	11%	12%	13%	13%	61%
Total Net Return (%)	21%	22%	31%	35%	37%	145%

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