Flat M4 2 beds 2 baths

Advent 3, 1 Isaac Way, New Islington M4

North West, England · M4

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£13,301

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£48,942

↗ 26%After 5 Years

Return On Investment

107%

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	£15,000	£15,225	£15,606	£15,996	£16,476	£78,302
Total Expenses	£12,171	£12,266	£12,371	£12,479	£12,594	£61,881
Profit Before Tax	£2,829	£2,959	£3,234	£3,517	£3,882	£16,421
Profit After Tax	£2,291	£2,397	£2,620	£2,849	£3,144	£13,301
Change In Property Value	£5,700	£5,871	£11,086	£12,759	£13,525	£48,942
Net Return	£7,991	£8,268	£13,706	£15,608	£16,669	£62,243
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	14%	24%	27%	29%	107%

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