Flat M4 2 beds 1 bath

1 Isaac Way, Manchester M4

North West, England · M4

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£-3,112

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£51,518

↗ 26%After 5 Years

Return On Investment

79%

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	£11,268	£11,437	£11,723	£12,016	£12,376	£58,820
Total Expenses	£12,198	£12,287	£12,383	£12,481	£12,584	£61,932
Profit Before Tax	£-930	£-850	£-660	£-465	£-207	£-3,112
Profit After Tax	£-930	£-850	£-660	£-465	£-207	£-3,112
Change In Property Value	£6,000	£6,180	£11,670	£13,431	£14,237	£51,518
Net Return	£5,070	£5,330	£11,010	£12,966	£14,030	£48,406
Return From Rental Income (%)	-2%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	8%	9%	18%	21%	23%	79%

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