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

£9,806

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£34,774

↗ 26%After 5 Years

Return On Investment

107%

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	£10,500	£10,657	£10,924	£11,197	£11,533	£54,811
Total Expenses	£8,406	£8,468	£8,537	£8,609	£8,685	£42,705
Profit Before Tax	£2,094	£2,190	£2,386	£2,588	£2,848	£12,106
Profit After Tax	£1,696	£1,774	£1,933	£2,097	£2,307	£9,806
Change In Property Value	£4,050	£4,172	£7,877	£9,066	£9,610	£34,774
Net Return	£5,746	£5,945	£9,810	£11,163	£11,917	£44,581
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	24%	27%	29%	107%

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