Flat M4 2 beds 2 baths

Advent House, Isaac Way, Manchester M4

North West, England · M4

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£701

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£45,078

↗ 26%After 5 Years

Return On Investment

86%

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	£9,804	£9,951	£10,200	£10,455	£10,768	£51,178
Total Expenses	£9,924	£9,984	£10,052	£10,121	£10,195	£50,277
Profit Before Tax	£-120	£-33	£148	£333	£573	£901
Profit After Tax	£-120	£-33	£120	£270	£464	£701
Change In Property Value	£5,250	£5,408	£10,211	£11,752	£12,457	£45,078
Net Return	£5,130	£5,374	£10,331	£12,022	£12,921	£45,779
Return From Rental Income (%)	0%	0%	0%	1%	1%	1%
Total Net Return (%)	10%	10%	19%	22%	24%	86%

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