Flat M4 2 beds 2 baths

Victoria Riverside, Dantzic Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£128,150First Year

Profit From Rental Income

After 5 Years

£9,838

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£102,778

↗ 26%After 5 Years

Return On Investment

88%

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	£22,488	£22,825	£23,396	£23,981	£24,700	£117,390
Total Expenses	£20,828	£20,925	£21,041	£21,160	£21,291	£105,245
Profit Before Tax	£1,660	£1,900	£2,355	£2,821	£3,410	£12,145
Profit After Tax	£1,344	£1,539	£1,907	£2,285	£2,762	£9,838
Change In Property Value	£11,970	£12,329	£23,281	£26,795	£28,403	£102,778
Net Return	£13,314	£13,868	£25,189	£29,080	£31,164	£112,616
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	10%	11%	20%	23%	24%	88%

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