Flat
M4
2 beds
1 bath
The Ovale, 12 Pollard Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£-5,762
↘ -10%After 5 Years
Change In Property Value
£48,942
↗ 26%After 5 Years
Return On Investment
74%
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 | £10,704 | £10,865 | £11,136 | £11,415 | £11,757 | £55,876 |
| Total Expenses | £12,125 | £12,222 | £12,324 | £12,429 | £12,538 | £61,638 |
| Profit Before Tax | £-1,421 | £-1,357 | £-1,188 | £-1,015 | £-781 | £-5,762 |
| Profit After Tax | £-1,421 | £-1,357 | £-1,188 | £-1,015 | £-781 | £-5,762 |
| Change In Property Value | £5,700 | £5,871 | £11,086 | £12,759 | £13,525 | £48,942 |
| Net Return | £4,279 | £4,514 | £9,898 | £11,745 | £12,744 | £43,180 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | 7% | 8% | 17% | 20% | 22% | 74% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change