Flat
M15
1 bed
1 bath
Silvercroft Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£112,750First YearProfit From Rental Income
£28,441
↗ 25%After 5 Years
Change In Property Value
£97,946
↗ 28%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,008 | £22,338 | £22,673 | £23,240 | £23,821 | £114,080 |
| Total Expenses | £15,623 | £15,706 | £15,780 | £15,879 | £15,980 | £78,968 |
| Profit Before Tax | £6,385 | £6,632 | £6,893 | £7,361 | £7,841 | £35,112 |
| Profit After Tax | £5,172 | £5,372 | £5,583 | £5,962 | £6,351 | £28,441 |
| Change In Property Value | £10,650 | £20,111 | £23,146 | £24,534 | £19,505 | £97,946 |
| Net Return | £15,822 | £25,483 | £28,729 | £30,497 | £25,856 | £126,387 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 23% | 25% | 27% | 23% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change