Flat
M4
2 beds
2 baths
Jefferson Place, Fernie Street, Green Quarter M4
North West, England · M4
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£2,497
↗ 3%After 5 Years
Change In Property Value
£61,821
↗ 26%After 5 Years
Return On Investment
88%
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 | £14,400 | £14,616 | £14,981 | £15,356 | £15,817 | £75,170 |
| Total Expenses | £14,210 | £14,306 | £14,413 | £14,521 | £14,637 | £72,087 |
| Profit Before Tax | £190 | £310 | £569 | £835 | £1,180 | £3,083 |
| Profit After Tax | £154 | £251 | £461 | £676 | £956 | £2,497 |
| Change In Property Value | £7,200 | £7,416 | £14,004 | £16,117 | £17,084 | £61,821 |
| Net Return | £7,354 | £7,667 | £14,465 | £16,793 | £18,040 | £64,319 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 88% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change