Flat M4 2 beds 2 baths

Victoria Riverside, Dantzic Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£128,150First Year

Profit From Rental Income

After 5 Years

£37,536

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£110,085

↗ 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	£25,932	£26,321	£26,716	£27,384	£28,068	£134,421
Total Expenses	£17,431	£17,520	£17,600	£17,709	£17,820	£88,081
Profit Before Tax	£8,501	£8,801	£9,115	£9,675	£10,248	£46,340
Profit After Tax	£6,886	£7,129	£7,383	£7,836	£8,301	£37,536
Change In Property Value	£11,970	£22,603	£26,014	£27,575	£21,922	£110,085
Net Return	£18,856	£29,732	£33,398	£35,412	£30,223	£147,621
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