Flat
M4
3 beds
2 baths
204 Dantzic St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£170,500First YearProfit From Rental Income
£18,816
↗ 11%After 5 Years
Change In Property Value
£133,946
↗ 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 | £29,124 | £29,561 | £30,300 | £31,057 | £31,989 | £152,031 |
| Total Expenses | £25,543 | £25,633 | £25,750 | £25,870 | £26,005 | £128,801 |
| Profit Before Tax | £3,581 | £3,928 | £4,550 | £5,188 | £5,984 | £23,230 |
| Profit After Tax | £2,900 | £3,181 | £3,685 | £4,202 | £4,847 | £18,816 |
| Change In Property Value | £15,600 | £16,068 | £30,342 | £34,921 | £37,016 | £133,946 |
| Net Return | £18,500 | £19,249 | £34,027 | £39,123 | £41,863 | £152,762 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| 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