Flat M4 0 beds 1 bath

Jefferson Place, Fernie Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£-521

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£34,774

↗ 26%After 5 Years

Return On Investment

83%

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	£7,608	£7,722	£7,915	£8,113	£8,356	£39,715
Total Expenses	£7,926	£7,979	£8,037	£8,097	£8,159	£40,198
Profit Before Tax	£-318	£-257	£-122	£16	£197	£-483
Profit After Tax	£-318	£-257	£-122	£16	£160	£-521
Change In Property Value	£4,050	£4,172	£7,877	£9,066	£9,610	£34,774
Net Return	£3,732	£3,915	£7,755	£9,082	£9,769	£34,254
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	9%	9%	19%	22%	24%	83%

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