Flat M4 2 beds 1 bath

602 Crown View, Dantzic Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£142,500First Year

Profit From Rental Income

After 5 Years

£42,260

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£121,397

↗ 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	£28,596	£29,025	£29,460	£30,197	£30,952	£148,230
Total Expenses	£19,017	£19,109	£19,194	£19,310	£19,428	£96,057
Profit Before Tax	£9,579	£9,915	£10,266	£10,887	£11,524	£52,173
Profit After Tax	£7,759	£8,032	£8,316	£8,819	£9,335	£42,260
Change In Property Value	£13,200	£24,926	£28,688	£30,409	£24,175	£121,397
Net Return	£20,959	£32,958	£37,003	£39,228	£33,510	£163,657
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