Flat
M4
2 beds
2 baths
Isaac Way, Manchester M4
North West, England · M4
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£1,202
↗ 2%After 5 Years
Change In Property Value
£46,366
↗ 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 | £10,140 | £10,292 | £10,549 | £10,813 | £11,138 | £52,932 |
| Total Expenses | £10,156 | £10,217 | £10,285 | £10,356 | £10,431 | £51,444 |
| Profit Before Tax | £-16 | £75 | £264 | £457 | £707 | £1,488 |
| Profit After Tax | £-16 | £61 | £214 | £371 | £573 | £1,202 |
| Change In Property Value | £5,400 | £5,562 | £10,503 | £12,088 | £12,813 | £46,366 |
| Net Return | £5,385 | £5,623 | £10,717 | £12,458 | £13,386 | £47,568 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 10% | 10% | 19% | 23% | 24% | 86% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change