Flat
M4
2 beds
2 baths
Pollard Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£53,800First YearProfit From Rental Income
£1,016
↗ 2%After 5 Years
Change In Property Value
£45,336
↗ 26%After 5 Years
Return On Investment
86%
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 | £9,924 | £10,073 | £10,325 | £10,583 | £10,900 | £51,805 |
| Total Expenses | £9,975 | £10,036 | £10,104 | £10,174 | £10,248 | £50,538 |
| Profit Before Tax | £-51 | £37 | £220 | £409 | £652 | £1,267 |
| Profit After Tax | £-51 | £30 | £179 | £331 | £528 | £1,016 |
| Change In Property Value | £5,280 | £5,438 | £10,270 | £11,819 | £12,528 | £45,336 |
| Net Return | £5,229 | £5,468 | £10,448 | £12,150 | £13,057 | £46,352 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 10% | 10% | 19% | 23% | 24% | 86% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change