Flat
M4
2 beds
2 baths
1 Advent Way, Manchester, Greater Manchester M4
North West, England · M4
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£25,873
↗ 50%After 5 Years
Change In Property Value
£43,790
↗ 26%After 5 Years
Return On Investment
134%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,200 | £16,443 | £16,854 | £17,275 | £17,794 | £84,566 |
| Total Expenses | £10,365 | £10,435 | £10,519 | £10,605 | £10,700 | £52,624 |
| Profit Before Tax | £5,835 | £6,008 | £6,335 | £6,670 | £7,094 | £31,943 |
| Profit After Tax | £4,727 | £4,866 | £5,131 | £5,403 | £5,746 | £25,873 |
| Change In Property Value | £5,100 | £5,253 | £9,919 | £11,416 | £12,101 | £43,790 |
| Net Return | £9,827 | £10,119 | £15,051 | £16,819 | £17,848 | £69,664 |
| Return From Rental Income (%) | 9% | 9% | 10% | 10% | 11% | 50% |
| Total Net Return (%) | 19% | 19% | 29% | 32% | 34% | 134% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change