Flat M4 2 beds 2 baths

Pollard Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£22,152

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£48,942

↗ 26%After 5 Years

Return On Investment

123%

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	£16,200	£16,443	£16,854	£17,275	£17,794	£84,566
Total Expenses	£11,278	£11,351	£11,438	£11,527	£11,624	£57,218
Profit Before Tax	£4,922	£5,092	£5,416	£5,749	£6,170	£27,348
Profit After Tax	£3,987	£4,124	£4,387	£4,657	£4,998	£22,152
Change In Property Value	£5,700	£5,871	£11,086	£12,759	£13,525	£48,942
Net Return	£9,687	£9,995	£15,473	£17,416	£18,523	£71,094
Return From Rental Income (%)	7%	7%	8%	8%	9%	38%
Total Net Return (%)	17%	17%	27%	30%	32%	123%

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