Flat M4 1 bed 1 bath

Advent House 1, 2 Isaac Way, New Islington, Manchester City Centre M4

North West, England · M4

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£-1,706

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£34,774

↗ 26%After 5 Years

Return On Investment

80%

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	£7,560	£7,673	£7,865	£8,062	£8,304	£39,464
Total Expenses	£8,112	£8,169	£8,232	£8,295	£8,362	£41,170
Profit Before Tax	£-552	£-496	£-366	£-233	£-58	£-1,706
Profit After Tax	£-552	£-496	£-366	£-233	£-58	£-1,706
Change In Property Value	£4,050	£4,172	£7,877	£9,066	£9,610	£34,774
Net Return	£3,498	£3,675	£7,511	£8,833	£9,552	£33,068
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	8%	9%	18%	21%	23%	80%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change