Flat
M4
1 bed
1 bath
1 Isaac Way, Manchester M4
North West, England · M4
View property listing
Initial Investment
£45,400First YearProfit From Rental Income
£8,618
↗ 19%After 5 Years
Change In Property Value
£40,834
↗ 28%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,624 | £9,768 | £9,915 | £10,163 | £10,417 | £49,887 |
| Total Expenses | £7,724 | £7,789 | £7,844 | £7,911 | £7,979 | £39,247 |
| Profit Before Tax | £1,900 | £1,980 | £2,070 | £2,252 | £2,438 | £10,639 |
| Profit After Tax | £1,539 | £1,603 | £1,677 | £1,824 | £1,975 | £8,618 |
| Change In Property Value | £4,440 | £8,384 | £9,649 | £10,228 | £8,132 | £40,834 |
| Net Return | £5,979 | £9,988 | £11,327 | £12,052 | £10,106 | £49,452 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 13% | 22% | 25% | 27% | 22% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change