Flat
M15
1 bed
1 bath
The Blade, 15 Silvercroft Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£90,875First YearProfit From Rental Income
£21,939
↗ 24%After 5 Years
Change In Property Value
£80,702
↗ 28%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,132 | £18,404 | £18,680 | £19,147 | £19,626 | £93,989 |
| Total Expenses | £13,224 | £13,302 | £13,370 | £13,459 | £13,549 | £66,904 |
| Profit Before Tax | £4,908 | £5,102 | £5,310 | £5,688 | £6,076 | £27,085 |
| Profit After Tax | £3,975 | £4,133 | £4,301 | £4,608 | £4,922 | £21,939 |
| Change In Property Value | £8,775 | £16,570 | £19,071 | £20,215 | £16,071 | £80,702 |
| Net Return | £12,750 | £20,703 | £23,372 | £24,822 | £20,993 | £102,640 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 14% | 23% | 26% | 27% | 23% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change