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

£29,662

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£113,339

↗ 26%After 5 Years

Return On Investment

100%

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	£29,751	£30,494	£31,409	£149,275
Total Expenses	£22,317	£22,405	£22,521	£22,639	£22,773	£112,656
Profit Before Tax	£6,279	£6,619	£7,230	£7,855	£8,636	£36,619
Profit After Tax	£5,086	£5,362	£5,856	£6,363	£6,995	£29,662
Change In Property Value	£13,200	£13,596	£25,674	£29,548	£31,321	£113,339
Net Return	£18,286	£18,958	£31,530	£35,911	£38,316	£143,001
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	13%	22%	25%	27%	100%

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