Flat
M4
2 beds
2 baths
Jersey Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£6,728
↗ 7%After 5 Years
Change In Property Value
£74,701
↗ 26%After 5 Years
Return On Investment
90%
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 | £16,236 | £16,480 | £16,892 | £17,314 | £17,833 | £84,754 |
| Total Expenses | £15,129 | £15,200 | £15,284 | £15,370 | £15,465 | £76,447 |
| Profit Before Tax | £1,107 | £1,280 | £1,608 | £1,944 | £2,369 | £8,307 |
| Profit After Tax | £896 | £1,037 | £1,302 | £1,575 | £1,919 | £6,728 |
| Change In Property Value | £8,700 | £8,961 | £16,921 | £19,475 | £20,643 | £74,701 |
| Net Return | £9,596 | £9,998 | £18,224 | £21,049 | £22,562 | £81,429 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change