Flat M4 2 beds 2 baths

Pollard Street, Manchester, Greater Manchester M4

North West, England · M4

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£-3,884

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£51,518

↗ 26%After 5 Years

Return On Investment

78%

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	£12,346	£12,438	£12,537	£12,639	£12,745	£62,705
Profit Before Tax	£-1,078	£-1,001	£-814	£-623	£-368	£-3,884
Profit After Tax	£-1,078	£-1,001	£-814	£-623	£-368	£-3,884
Change In Property Value	£6,000	£6,180	£11,670	£13,431	£14,237	£51,518
Net Return	£4,922	£5,179	£10,855	£12,808	£13,869	£47,633
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-6%
Total Net Return (%)	8%	8%	18%	21%	23%	78%

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