Flat M4 1 bed 1 bath

Pollard Street, Manchester, Greater Manchester M4

North West, England · M4

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£-1,785

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£33,487

↗ 26%After 5 Years

Return On Investment

79%

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	£7,332	£7,442	£7,628	£7,819	£8,053	£38,274
Total Expenses	£7,891	£7,948	£8,010	£8,072	£8,139	£40,059
Profit Before Tax	£-559	£-506	£-381	£-254	£-85	£-1,785
Profit After Tax	£-559	£-506	£-381	£-254	£-85	£-1,785
Change In Property Value	£3,900	£4,017	£7,585	£8,730	£9,254	£33,487
Net Return	£3,341	£3,511	£7,204	£8,476	£9,169	£31,701
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	8%	9%	18%	21%	23%	79%

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