Flat
M4
2 beds
2 baths
3 Bedrooms Kingfisher, Red Bank Riverside, Dantzic Street, Manchester, Greater Manchester M4
North West, England · M4
View property listing
Initial Investment
£195,350First YearProfit From Rental Income
£59,676
↗ 31%After 5 Years
Change In Property Value
£163,059
↗ 28%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £38,412 | £38,988 | £39,573 | £40,562 | £41,576 | £199,112 |
| Total Expenses | £24,857 | £24,964 | £25,064 | £25,204 | £25,349 | £125,438 |
| Profit Before Tax | £13,555 | £14,024 | £14,509 | £15,358 | £16,228 | £73,674 |
| Profit After Tax | £10,980 | £11,359 | £11,753 | £12,440 | £13,145 | £59,676 |
| Change In Property Value | £17,730 | £33,480 | £38,533 | £40,845 | £32,471 | £163,059 |
| Net Return | £28,710 | £44,840 | £50,285 | £53,284 | £45,616 | £222,735 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 15% | 23% | 26% | 27% | 23% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change