Flat M4 3 beds 2 baths

204 Dantzic St, Manchester M4

North West, England · M4

Initial Investment

First Year

£170,500First Year

Profit From Rental Income

After 5 Years

£13,494

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£133,946

↗ 26%After 5 Years

Return On Investment

86%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,316	£29,756	£30,500	£31,262	£32,200	£153,033
Total Expenses	£26,994	£27,116	£27,265	£27,416	£27,583	£136,374
Profit Before Tax	£2,322	£2,639	£3,235	£3,846	£4,617	£16,660
Profit After Tax	£1,881	£2,138	£2,620	£3,115	£3,740	£13,494
Change In Property Value	£15,600	£16,068	£30,342	£34,921	£37,016	£133,946
Net Return	£17,481	£18,206	£32,962	£38,036	£40,756	£147,440
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	10%	11%	19%	22%	24%	86%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change