Flat M4 1 bed 1 bath

Victoria Riverside, Dantzic Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£94,375First Year

Profit From Rental Income

After 5 Years

£26,440

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£83,461

↗ 28%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,668	£19,963	£20,262	£20,769	£21,288	£101,951
Total Expenses	£13,700	£13,779	£13,850	£13,943	£14,037	£69,309
Profit Before Tax	£5,968	£6,184	£6,412	£6,826	£7,251	£32,642
Profit After Tax	£4,834	£5,009	£5,194	£5,529	£5,873	£26,440
Change In Property Value	£9,075	£17,137	£19,723	£20,906	£16,620	£83,461
Net Return	£13,909	£22,145	£24,917	£26,435	£22,494	£109,900
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	15%	23%	26%	28%	24%	116%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change