Flat
M4
0 beds
1 bath
Jefferson Place, Fernie Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£7,092
↗ 17%After 5 Years
Change In Property Value
£37,247
↗ 28%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,772 | £8,904 | £9,037 | £9,263 | £9,495 | £45,470 |
| Total Expenses | £7,221 | £7,284 | £7,338 | £7,403 | £7,469 | £36,714 |
| Profit Before Tax | £1,551 | £1,620 | £1,699 | £1,860 | £2,026 | £8,756 |
| Profit After Tax | £1,256 | £1,312 | £1,376 | £1,507 | £1,641 | £7,092 |
| Change In Property Value | £4,050 | £7,648 | £8,802 | £9,330 | £7,417 | £37,247 |
| Net Return | £5,306 | £8,960 | £10,178 | £10,837 | £9,058 | £44,339 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change