Flat
M4
2 beds
2 baths
Advent Way, Manchester, Greater Manchester M4
North West, England · M4
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£2,797
↗ 4%After 5 Years
Change In Property Value
£55,382
↗ 26%After 5 Years
Return On Investment
89%
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 | £12,036 | £12,217 | £12,522 | £12,835 | £13,220 | £62,830 |
| Total Expenses | £11,734 | £11,798 | £11,871 | £11,946 | £12,028 | £59,377 |
| Profit Before Tax | £302 | £419 | £651 | £889 | £1,192 | £3,453 |
| Profit After Tax | £245 | £339 | £527 | £720 | £966 | £2,797 |
| Change In Property Value | £6,450 | £6,644 | £12,545 | £14,438 | £15,305 | £55,382 |
| Net Return | £6,695 | £6,983 | £13,072 | £15,158 | £16,270 | £58,178 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change