Flat M4 1 bed 1 bath

403 Crown View, Dantzic Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£6,871

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£77,277

↗ 26%After 5 Years

Return On Investment

90%

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	£16,908	£17,162	£17,591	£18,030	£18,571	£88,262
Total Expenses	£15,784	£15,860	£15,950	£16,042	£16,143	£79,779
Profit Before Tax	£1,124	£1,302	£1,641	£1,988	£2,428	£8,483
Profit After Tax	£910	£1,054	£1,329	£1,611	£1,967	£6,871
Change In Property Value	£9,000	£9,270	£17,505	£20,146	£21,355	£77,277
Net Return	£9,910	£10,324	£18,834	£21,757	£23,322	£84,148
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	20%	23%	25%	90%

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