Flat
M4
1 bed
1 bath
Unit 37 Silk Court, Poland Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£48,400First YearProfit From Rental Income
£5,243
↗ 11%After 5 Years
Change In Property Value
£40,699
↗ 26%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,272 | £10,426 | £10,687 | £10,954 | £11,283 | £53,621 |
| Total Expenses | £9,296 | £9,357 | £9,426 | £9,497 | £9,572 | £47,149 |
| Profit Before Tax | £976 | £1,069 | £1,260 | £1,457 | £1,710 | £6,473 |
| Profit After Tax | £791 | £866 | £1,021 | £1,180 | £1,385 | £5,243 |
| Change In Property Value | £4,740 | £4,882 | £9,219 | £10,610 | £11,247 | £40,699 |
| Net Return | £5,531 | £5,748 | £10,240 | £11,791 | £12,632 | £45,942 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 26% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change