Flat M4 2 beds 2 baths

Dantzic Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£128,496First Year

Profit From Rental Income

After 5 Years

£9,882

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£103,033

↗ 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	£22,548	£22,886	£23,458	£24,045	£24,766	£117,704
Total Expenses	£20,879	£20,977	£21,093	£21,212	£21,343	£105,504
Profit Before Tax	£1,669	£1,910	£2,365	£2,833	£3,423	£12,200
Profit After Tax	£1,352	£1,547	£1,916	£2,295	£2,773	£9,882
Change In Property Value	£12,000	£12,360	£23,339	£26,861	£28,473	£103,033
Net Return	£13,351	£13,906	£25,255	£29,156	£31,246	£112,915
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