Flat M4 1 bed 1 bath

1 Fernie Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£51,250First Year

Profit From Rental Income

After 5 Years

£276

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£43,146

↗ 26%After 5 Years

Return On Investment

85%

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	£9,384	£9,525	£9,763	£10,007	£10,307	£48,986
Total Expenses	£9,584	£9,644	£9,711	£9,779	£9,852	£48,570
Profit Before Tax	£-200	£-119	£52	£228	£455	£416
Profit After Tax	£-200	£-119	£42	£185	£369	£276
Change In Property Value	£5,025	£5,176	£9,774	£11,248	£11,923	£43,146
Net Return	£4,825	£5,056	£9,816	£11,433	£12,292	£43,422
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	9%	10%	19%	22%	24%	85%

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