Flat M4 1 bed 1 bath

1 Isaac Way, Manchester M4

North West, England · M4

Initial Investment

First Year

£45,400First Year

Profit From Rental Income

After 5 Years

£-2,411

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£38,123

↗ 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	£8,340	£8,465	£8,677	£8,894	£9,160	£43,536
Total Expenses	£9,049	£9,115	£9,187	£9,260	£9,337	£45,947
Profit Before Tax	£-709	£-650	£-510	£-366	£-176	£-2,411
Profit After Tax	£-709	£-650	£-510	£-366	£-176	£-2,411
Change In Property Value	£4,440	£4,573	£8,636	£9,939	£10,535	£38,123
Net Return	£3,731	£3,923	£8,126	£9,573	£10,359	£35,712
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