Flat
M4
1 bed
1 bath
Isaac Way, Ancoats M4
North West, England · M4
View property listing
Initial Investment
£39,985First YearProfit From Rental Income
£-1,832
↘ -5%After 5 Years
Change In Property Value
£33,474
↗ 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 | £7,320 | £7,430 | £7,616 | £7,806 | £8,040 | £38,211 |
| Total Expenses | £7,888 | £7,945 | £8,006 | £8,069 | £8,135 | £40,043 |
| Profit Before Tax | £-568 | £-515 | £-391 | £-263 | £-95 | £-1,832 |
| Profit After Tax | £-568 | £-515 | £-391 | £-263 | £-95 | £-1,832 |
| Change In Property Value | £3,899 | £4,015 | £7,583 | £8,727 | £9,250 | £33,474 |
| Net Return | £3,331 | £3,501 | £7,192 | £8,464 | £9,155 | £31,642 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | 8% | 9% | 18% | 21% | 23% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change