Flat
M4
2 beds
1 bath
602 Crown View, Dantzic Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£14,592
↗ 10%After 5 Years
Change In Property Value
£113,339
↗ 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 | £24,636 | £25,006 | £25,631 | £26,271 | £27,060 | £128,603 |
| Total Expenses | £21,921 | £22,004 | £22,109 | £22,217 | £22,338 | £110,589 |
| Profit Before Tax | £2,715 | £3,002 | £3,522 | £4,054 | £4,721 | £18,015 |
| Profit After Tax | £2,199 | £2,432 | £2,853 | £3,284 | £3,824 | £14,592 |
| Change In Property Value | £13,200 | £13,596 | £25,674 | £29,548 | £31,321 | £113,339 |
| Net Return | £15,399 | £16,028 | £28,526 | £32,832 | £35,145 | £127,931 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change