Flat
M4
1 bed
1 bath
Fernie Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£-735
↘ -2%After 5 Years
Change In Property Value
£38,638
↗ 26%After 5 Years
Return On Investment
82%
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 | £8,400 | £8,526 | £8,739 | £8,958 | £9,226 | £43,849 |
| Total Expenses | £8,791 | £8,850 | £8,914 | £8,980 | £9,049 | £44,584 |
| Profit Before Tax | £-391 | £-324 | £-175 | £-22 | £177 | £-735 |
| Profit After Tax | £-391 | £-324 | £-175 | £-22 | £177 | £-735 |
| Change In Property Value | £4,500 | £4,635 | £8,752 | £10,073 | £10,678 | £38,638 |
| Net Return | £4,109 | £4,311 | £8,577 | £10,051 | £10,855 | £37,903 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | 9% | 9% | 19% | 22% | 24% | 82% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change