Flat
M4
2 beds
2 baths
Victoria Riverside, Dantzic Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£134,625First YearProfit From Rental Income
£39,659
↗ 29%After 5 Years
Change In Property Value
£115,190
↗ 28%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,132 | £27,539 | £27,952 | £28,651 | £29,367 | £140,641 |
| Total Expenses | £18,146 | £18,237 | £18,319 | £18,431 | £18,545 | £91,679 |
| Profit Before Tax | £8,986 | £9,302 | £9,633 | £10,220 | £10,822 | £48,962 |
| Profit After Tax | £7,278 | £7,535 | £7,803 | £8,278 | £8,766 | £39,659 |
| Change In Property Value | £12,525 | £23,651 | £27,221 | £28,854 | £22,939 | £115,190 |
| Net Return | £19,803 | £31,186 | £35,023 | £37,132 | £31,705 | £154,849 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change