Flat
M4
1 bed
1 bath
1 Fernie Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£51,250First YearProfit From Rental Income
£6,045
↗ 12%After 5 Years
Change In Property Value
£43,146
↗ 26%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,884 | £11,047 | £11,323 | £11,607 | £11,955 | £56,816 |
| Total Expenses | £9,734 | £9,796 | £9,867 | £9,939 | £10,017 | £49,353 |
| Profit Before Tax | £1,150 | £1,251 | £1,457 | £1,667 | £1,938 | £7,463 |
| Profit After Tax | £932 | £1,013 | £1,180 | £1,351 | £1,570 | £6,045 |
| Change In Property Value | £5,025 | £5,176 | £9,774 | £11,248 | £11,923 | £43,146 |
| Net Return | £5,957 | £6,189 | £10,953 | £12,599 | £13,493 | £49,191 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 12% | 12% | 21% | 25% | 26% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change