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

£12,527

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£103,033

↗ 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	£22,404	£22,740	£23,309	£23,891	£24,608	£116,952
Total Expenses	£20,110	£20,190	£20,289	£20,392	£20,506	£101,486
Profit Before Tax	£2,294	£2,550	£3,019	£3,500	£4,102	£15,465
Profit After Tax	£1,858	£2,066	£2,446	£2,835	£3,323	£12,527
Change In Property Value	£12,000	£12,360	£23,339	£26,861	£28,473	£103,033
Net Return	£13,858	£14,426	£25,785	£29,696	£31,796	£115,560
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
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