Flat M4 1 bed 1 bath

Pollard Street, Albion Works M4

North West, England · M4

Initial Investment

First Year

£42,985First Year

Profit From Rental Income

After 5 Years

£-1,166

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£36,050

↗ 26%After 5 Years

Return On Investment

81%

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	£7,884	£8,002	£8,202	£8,407	£8,660	£41,156
Total Expenses	£8,341	£8,399	£8,462	£8,526	£8,594	£42,321
Profit Before Tax	£-457	£-396	£-259	£-119	£66	£-1,166
Profit After Tax	£-457	£-396	£-259	£-119	£66	£-1,166
Change In Property Value	£4,199	£4,324	£8,166	£9,398	£9,962	£36,050
Net Return	£3,742	£3,928	£7,907	£9,280	£10,028	£34,884
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	9%	9%	18%	22%	23%	81%

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