Flat M4 2 beds 2 baths

Albion Works, 12 Pollard Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£-10,984

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£48,942

↗ 26%After 5 Years

Return On Investment

65%

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	£10,704	£10,865	£11,136	£11,415	£11,757	£55,876
Total Expenses	£13,125	£13,245	£13,369	£13,496	£13,626	£66,860
Profit Before Tax	£-2,421	£-2,380	£-2,233	£-2,081	£-1,869	£-10,984
Profit After Tax	£-2,421	£-2,380	£-2,233	£-2,081	£-1,869	£-10,984
Change In Property Value	£5,700	£5,871	£11,086	£12,759	£13,525	£48,942
Net Return	£3,279	£3,491	£8,854	£10,678	£11,656	£37,958
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-19%
Total Net Return (%)	6%	6%	15%	18%	20%	65%

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