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
£4,384
↗ 10%After 5 Years
Change In Property Value
£38,123
↗ 26%After 5 Years
Return On Investment
94%
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 | £10,013 | £10,263 | £10,571 | £50,239 |
| Total Expenses | £8,834 | £8,895 | £8,962 | £9,031 | £9,104 | £44,827 |
| Profit Before Tax | £790 | £874 | £1,050 | £1,232 | £1,466 | £5,412 |
| Profit After Tax | £640 | £708 | £851 | £998 | £1,188 | £4,384 |
| Change In Property Value | £4,440 | £4,573 | £8,636 | £9,939 | £10,535 | £38,123 |
| Net Return | £5,080 | £5,281 | £9,487 | £10,937 | £11,723 | £42,507 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 26% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change