Flat M4 1 bed 1 bath

Unit 37 Silk Court, Poland Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£47,200First Year

Profit From Rental Income

After 5 Years

£-287

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£39,669

↗ 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	£8,978	£9,037	£9,102	£9,168	£9,238	£45,522
Profit Before Tax	£-302	£-230	£-75	£84	£291	£-232
Profit After Tax	£-302	£-230	£-75	£84	£236	£-287
Change In Property Value	£4,620	£4,759	£8,986	£10,342	£10,962	£39,669
Net Return	£4,318	£4,528	£8,911	£10,426	£11,198	£39,381
Return From Rental Income (%)	-1%	0%	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