Flat M4 1 bed 1 bath

Albion Works, 12 Pollard Street, New Islington, Manchester M4

North West, England · M4

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£-478

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£39,926

↗ 26%After 5 Years

Return On Investment

83%

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	£8,676	£8,806	£9,026	£9,252	£9,530	£45,290
Total Expenses	£9,017	£9,076	£9,141	£9,208	£9,278	£45,720
Profit Before Tax	£-341	£-270	£-115	£44	£251	£-430
Profit After Tax	£-341	£-270	£-115	£44	£204	£-478
Change In Property Value	£4,650	£4,790	£9,044	£10,409	£11,034	£39,926
Net Return	£4,309	£4,519	£8,929	£10,453	£11,237	£39,448
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	9%	10%	19%	22%	24%	83%

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