Flat M4 2 beds 2 baths

Victoria Riverside, Dantzic Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£140,750First Year

Profit From Rental Income

After 5 Years

£41,687

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£120,018

↗ 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	£28,272	£28,696	£29,127	£29,855	£30,601	£146,550
Total Expenses	£18,823	£18,916	£19,000	£19,114	£19,232	£95,085
Profit Before Tax	£9,449	£9,780	£10,127	£10,740	£11,369	£51,465
Profit After Tax	£7,653	£7,922	£8,203	£8,700	£9,209	£41,687
Change In Property Value	£13,050	£24,643	£28,362	£30,063	£23,900	£120,018
Net Return	£20,703	£32,565	£36,564	£38,763	£33,109	£161,705
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
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