Flat M4 2 beds 1 bath

602 Crown View, Dantzic Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£142,500First Year

Profit From Rental Income

After 5 Years

£11,086

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£113,339

↗ 26%After 5 Years

Return On Investment

87%

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	£24,804	£25,176	£25,805	£26,451	£27,244	£129,480
Total Expenses	£22,917	£23,023	£23,150	£23,280	£23,423	£115,794
Profit Before Tax	£1,887	£2,153	£2,655	£3,171	£3,821	£13,687
Profit After Tax	£1,528	£1,744	£2,151	£2,568	£3,095	£11,086
Change In Property Value	£13,200	£13,596	£25,674	£29,548	£31,321	£113,339
Net Return	£14,728	£15,340	£27,825	£32,116	£34,416	£124,425
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	10%	11%	20%	23%	24%	87%

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