Flat M4 2 beds 2 baths

Albion Works, 12 Pollard Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£62,500First Year

Profit From Rental Income

After 5 Years

£2,303

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£52,806

↗ 26%After 5 Years

Return On Investment

88%

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	£11,484	£11,656	£11,948	£12,246	£12,614	£59,948
Total Expenses	£11,282	£11,345	£11,417	£11,491	£11,570	£57,105
Profit Before Tax	£202	£311	£531	£756	£1,044	£2,843
Profit After Tax	£164	£252	£430	£612	£845	£2,303
Change In Property Value	£6,150	£6,335	£11,962	£13,767	£14,593	£52,806
Net Return	£6,314	£6,587	£12,391	£14,379	£15,438	£55,109
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	10%	11%	20%	23%	25%	88%

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