Flat M4 2 beds 2 baths

Dantzic Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£103,570First Year

Profit From Rental Income

After 5 Years

£20,043

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£84,689

↗ 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	£21,372	£21,693	£22,235	£22,791	£23,474	£111,565
Total Expenses	£17,181	£17,259	£17,357	£17,456	£17,567	£86,820
Profit Before Tax	£4,191	£4,433	£4,878	£5,335	£5,907	£24,744
Profit After Tax	£3,394	£3,591	£3,951	£4,321	£4,785	£20,043
Change In Property Value	£9,863	£10,159	£19,184	£22,079	£23,404	£84,689
Net Return	£13,258	£13,750	£23,135	£26,400	£28,189	£104,732
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	22%	25%	27%	101%

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