Flat
M4
2 beds
2 baths
Dantzic Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£128,496First YearProfit From Rental Income
£37,679
↗ 29%After 5 Years
Change In Property Value
£110,358
↗ 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 | £26,004 | £26,394 | £26,790 | £27,460 | £28,146 | £134,794 |
| Total Expenses | £17,470 | £17,559 | £17,640 | £17,748 | £17,860 | £88,277 |
| Profit Before Tax | £8,534 | £8,835 | £9,150 | £9,711 | £10,286 | £46,517 |
| Profit After Tax | £6,912 | £7,156 | £7,412 | £7,866 | £8,332 | £37,679 |
| Change In Property Value | £12,000 | £22,659 | £26,079 | £27,644 | £21,977 | £110,358 |
| Net Return | £18,912 | £29,816 | £33,491 | £35,510 | £30,309 | £148,037 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change