Flat
M4
2 beds
2 baths
Dantzic Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£24,461
↗ 20%After 5 Years
Change In Property Value
£97,884
↗ 26%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,696 | £25,066 | £25,693 | £26,335 | £27,125 | £128,916 |
| Total Expenses | £19,546 | £19,629 | £19,735 | £19,843 | £19,965 | £98,717 |
| Profit Before Tax | £5,150 | £5,437 | £5,958 | £6,493 | £7,161 | £30,199 |
| Profit After Tax | £4,171 | £4,404 | £4,826 | £5,259 | £5,800 | £24,461 |
| Change In Property Value | £11,400 | £11,742 | £22,173 | £25,519 | £27,050 | £97,884 |
| Net Return | £15,571 | £16,146 | £26,999 | £30,778 | £32,850 | £122,345 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 27% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change