Flat M4 2 beds 2 baths

Advent House, Isaac Way, Manchester M4

North West, England · M4

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£-4,082

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£47,654

↗ 26%After 5 Years

Return On Investment

77%

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	£10,428	£10,584	£10,849	£11,120	£11,454	£54,436
Total Expenses	£11,519	£11,606	£11,700	£11,796	£11,896	£58,518
Profit Before Tax	£-1,091	£-1,022	£-851	£-676	£-443	£-4,082
Profit After Tax	£-1,091	£-1,022	£-851	£-676	£-443	£-4,082
Change In Property Value	£5,550	£5,717	£10,795	£12,424	£13,169	£47,654
Net Return	£4,459	£4,694	£9,943	£11,748	£12,727	£43,571
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-7%
Total Net Return (%)	8%	8%	18%	21%	23%	77%

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