Flat M4 3 beds 2 baths

Victoria Riverside, Dantzic Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£175,750First Year

Profit From Rental Income

After 5 Years

£19,603

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£137,810

↗ 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	£29,964	£30,413	£31,174	£31,953	£32,912	£156,416
Total Expenses	£26,223	£26,313	£26,432	£26,554	£26,693	£132,216
Profit Before Tax	£3,741	£4,100	£4,741	£5,399	£6,219	£24,201
Profit After Tax	£3,031	£3,321	£3,840	£4,373	£5,037	£19,603
Change In Property Value	£16,050	£16,532	£31,217	£35,928	£38,084	£137,810
Net Return	£19,081	£19,852	£35,057	£40,301	£43,121	£157,412
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
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