Flat M4 2 beds 2 baths

12, Pollard Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£-2,402

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£51,518

↗ 26%After 5 Years

Return On Investment

81%

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	£11,268	£11,437	£11,723	£12,016	£12,376	£58,820
Total Expenses	£12,062	£12,148	£12,241	£12,336	£12,436	£61,222
Profit Before Tax	£-794	£-711	£-518	£-320	£-59	£-2,402
Profit After Tax	£-794	£-711	£-518	£-320	£-59	£-2,402
Change In Property Value	£6,000	£6,180	£11,670	£13,431	£14,237	£51,518
Net Return	£5,206	£5,469	£11,152	£13,111	£14,177	£49,116
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	9%	9%	18%	21%	23%	81%

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