Flat M4 2 beds 2 baths

Jersey Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£16,684

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£74,701

↗ 26%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,852	£19,135	£19,613	£20,103	£20,707	£98,410
Total Expenses	£15,391	£15,465	£15,556	£15,649	£15,752	£77,813
Profit Before Tax	£3,461	£3,670	£4,057	£4,455	£4,955	£20,597
Profit After Tax	£2,803	£2,972	£3,286	£3,608	£4,013	£16,684
Change In Property Value	£8,700	£8,961	£16,921	£19,475	£20,643	£74,701
Net Return	£11,503	£11,933	£20,208	£23,083	£24,657	£91,384
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	13%	13%	22%	26%	27%	102%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change