Flat M4 2 beds 2 baths

Victoria Riverside, Dantzic Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£37,105

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£108,982

↗ 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	£25,680	£26,065	£26,456	£27,118	£27,796	£133,114
Total Expenses	£17,277	£17,366	£17,446	£17,554	£17,664	£87,306
Profit Before Tax	£8,403	£8,700	£9,010	£9,564	£10,131	£45,808
Profit After Tax	£6,806	£7,047	£7,298	£7,747	£8,206	£37,105
Change In Property Value	£11,850	£22,377	£25,754	£27,299	£21,703	£108,982
Net Return	£18,656	£29,423	£33,052	£35,046	£29,909	£146,086
Return From Rental Income (%)	5%	6%	6%	6%	6%	29%
Total Net Return (%)	15%	23%	26%	28%	24%	115%

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