Flat
M4
1 bed
1 bath
Issac Way, Manchester M4
North West, England · M4
View property listing
Initial Investment
£76,875First YearProfit From Rental Income
£20,666
↗ 27%After 5 Years
Change In Property Value
£69,666
↗ 28%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,416 | £16,662 | £16,912 | £17,335 | £17,768 | £85,094 |
| Total Expenses | £11,766 | £11,840 | £11,906 | £11,991 | £12,077 | £59,580 |
| Profit Before Tax | £4,650 | £4,822 | £5,006 | £5,344 | £5,692 | £25,514 |
| Profit After Tax | £3,767 | £3,906 | £4,055 | £4,329 | £4,610 | £20,666 |
| Change In Property Value | £7,575 | £14,304 | £16,463 | £17,451 | £13,873 | £69,666 |
| Net Return | £11,342 | £18,210 | £20,517 | £21,780 | £18,484 | £90,332 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change