Flat M4 2 beds 2 baths

Unit 18 Silk Court, Poland Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£67,150First Year

Profit From Rental Income

After 5 Years

£3,420

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£56,798

↗ 26%After 5 Years

Return On Investment

90%

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	£12,432	£12,618	£12,934	£13,257	£13,655	£64,897
Total Expenses	£11,992	£12,056	£12,131	£12,207	£12,289	£60,675
Profit Before Tax	£440	£562	£803	£1,050	£1,366	£4,222
Profit After Tax	£357	£455	£651	£851	£1,106	£3,420
Change In Property Value	£6,615	£6,813	£12,866	£14,808	£15,696	£56,798
Net Return	£6,972	£7,269	£13,517	£15,658	£16,802	£60,218
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	11%	20%	23%	25%	90%

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