Flat
M4
1 bed
1 bath
Isaac Way, Manchester M4
North West, England · M4
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£5,814
↗ 7%After 5 Years
Change In Property Value
£68,261
↗ 26%After 5 Years
Return On Investment
91%
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 | £14,940 | £15,164 | £15,543 | £15,932 | £16,410 | £77,989 |
| Total Expenses | £14,008 | £14,076 | £14,157 | £14,240 | £14,330 | £70,812 |
| Profit Before Tax | £932 | £1,088 | £1,386 | £1,692 | £2,079 | £7,177 |
| Profit After Tax | £755 | £881 | £1,123 | £1,370 | £1,684 | £5,814 |
| Change In Property Value | £7,950 | £8,189 | £15,463 | £17,796 | £18,864 | £68,261 |
| Net Return | £8,705 | £9,070 | £16,585 | £19,167 | £20,548 | £74,075 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 11% | 11% | 20% | 24% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change