Flat M4 3 beds 2 baths

204 Dantzic St, Manchester M4

North West, England · M4

Initial Investment

First Year

£170,500First Year

Profit From Rental Income

After 5 Years

£51,515

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£143,470

↗ 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	£33,804	£34,311	£34,826	£35,696	£36,589	£175,226
Total Expenses	£22,111	£22,212	£22,305	£22,433	£22,565	£111,627
Profit Before Tax	£11,693	£12,099	£12,521	£13,263	£14,023	£63,599
Profit After Tax	£9,471	£9,800	£10,142	£10,743	£11,359	£51,515
Change In Property Value	£15,600	£29,458	£33,903	£35,938	£28,570	£143,470
Net Return	£25,071	£39,258	£44,046	£46,681	£39,929	£194,985
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	23%	26%	27%	23%	114%

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