Flat
M4
1 bed
1 bath
Issac Way, Manchester M4
North West, England · M4
View property listing
Initial Investment
£76,875First YearProfit From Rental Income
£5,128
↗ 7%After 5 Years
Change In Property Value
£65,041
↗ 26%After 5 Years
Return On Investment
91%
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 | £14,232 | £14,445 | £14,807 | £15,177 | £15,632 | £74,293 |
| Total Expenses | £13,441 | £13,508 | £13,588 | £13,668 | £13,757 | £67,962 |
| Profit Before Tax | £791 | £937 | £1,219 | £1,508 | £1,875 | £6,331 |
| Profit After Tax | £641 | £759 | £987 | £1,222 | £1,519 | £5,128 |
| Change In Property Value | £7,575 | £7,802 | £14,733 | £16,957 | £17,974 | £65,041 |
| Net Return | £8,216 | £8,561 | £15,721 | £18,178 | £19,493 | £70,169 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 11% | 11% | 20% | 24% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change