Flat
M4
2 beds
2 baths
Pollard Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£5,156
↗ 6%After 5 Years
Change In Property Value
£66,973
↗ 26%After 5 Years
Return On Investment
91%
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 | £14,556 | £14,774 | £15,144 | £15,522 | £15,988 | £75,984 |
| Total Expenses | £13,771 | £13,839 | £13,919 | £14,001 | £14,090 | £69,619 |
| Profit Before Tax | £785 | £935 | £1,225 | £1,522 | £1,898 | £6,365 |
| Profit After Tax | £636 | £758 | £992 | £1,233 | £1,538 | £5,156 |
| Change In Property Value | £7,800 | £8,034 | £15,171 | £17,460 | £18,508 | £66,973 |
| Net Return | £8,436 | £8,792 | £16,163 | £18,693 | £20,045 | £72,129 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 6% |
| Total Net Return (%) | 11% | 11% | 20% | 24% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change