Flat M15 2 beds 2 baths

Blade Tower, 15 Silvercroft Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£32,088

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£107,602

↗ 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	£24,180	£24,543	£24,911	£25,534	£26,172	£125,339
Total Expenses	£16,966	£17,053	£17,130	£17,234	£17,341	£85,724
Profit Before Tax	£7,214	£7,490	£7,781	£8,299	£8,831	£39,615
Profit After Tax	£5,843	£6,067	£6,302	£6,722	£7,153	£32,088
Change In Property Value	£11,700	£22,094	£25,428	£26,953	£21,428	£107,602
Net Return	£17,543	£28,161	£31,730	£33,676	£28,581	£139,690
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	23%	25%	27%	23%	112%

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