Flat M15 2 beds 2 baths

The Blade, 15 Silvercroft Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£137,600First Year

Profit From Rental Income

After 5 Years

£35,831

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£117,535

↗ 28%After 5 Years

Return On Investment

111%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,412	£26,808	£27,210	£27,891	£28,588	£136,909
Total Expenses	£18,348	£18,437	£18,519	£18,628	£18,741	£92,673
Profit Before Tax	£8,064	£8,371	£8,692	£9,262	£9,847	£44,236
Profit After Tax	£6,532	£6,780	£7,040	£7,502	£7,976	£35,831
Change In Property Value	£12,780	£24,133	£27,775	£29,441	£23,406	£117,535
Net Return	£19,312	£30,913	£34,815	£36,944	£31,382	£153,366
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	22%	25%	27%	23%	111%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change