Flat M4 1 bed 1 bath

Unit 24 Silk Court, Poland Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£52,450First Year

Profit From Rental Income

After 5 Years

£769

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£44,176

↗ 26%After 5 Years

Return On Investment

86%

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	£9,672	£9,817	£10,063	£10,314	£10,623	£50,489
Total Expenses	£9,771	£9,832	£9,899	£9,968	£10,042	£49,513
Profit Before Tax	£-99	£-15	£163	£346	£581	£976
Profit After Tax	£-99	£-15	£132	£280	£471	£769
Change In Property Value	£5,145	£5,299	£10,007	£11,517	£12,208	£44,176
Net Return	£5,046	£5,284	£10,139	£11,797	£12,679	£44,945
Return From Rental Income (%)	0%	0%	0%	1%	1%	1%
Total Net Return (%)	10%	10%	19%	22%	24%	86%

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