Flat
M4
2 beds
2 baths
Jefferson Place M4
North West, England · M4
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£-1,354
↘ -2%After 5 Years
Change In Property Value
£59,245
↗ 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 | £12,960 | £13,154 | £13,483 | £13,820 | £14,235 | £67,653 |
| Total Expenses | £13,603 | £13,696 | £13,797 | £13,901 | £14,010 | £69,007 |
| Profit Before Tax | £-643 | £-541 | £-314 | £-80 | £225 | £-1,354 |
| Profit After Tax | £-643 | £-541 | £-314 | £-80 | £225 | £-1,354 |
| Change In Property Value | £6,900 | £7,107 | £13,420 | £15,446 | £16,372 | £59,245 |
| Net Return | £6,257 | £6,566 | £13,107 | £15,365 | £16,597 | £57,892 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | 9% | 9% | 19% | 22% | 24% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change