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

£16,613

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£47,654

↗ 26%After 5 Years

Return On Investment

114%

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	£14,400	£14,616	£14,981	£15,356	£15,817	£75,170
Total Expenses	£10,780	£10,847	£10,927	£11,008	£11,097	£54,660
Profit Before Tax	£3,620	£3,769	£4,054	£4,348	£4,720	£20,510
Profit After Tax	£2,932	£3,053	£3,284	£3,522	£3,823	£16,613
Change In Property Value	£5,550	£5,717	£10,795	£12,424	£13,169	£47,654
Net Return	£8,482	£8,769	£14,079	£15,945	£16,992	£64,267
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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