Flat
M15
2 beds
2 baths
Blade Tower, 15 Silvercroft Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£27,914
↗ 25%After 5 Years
Change In Property Value
£96,566
↗ 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 | £21,696 | £22,021 | £22,352 | £22,911 | £23,483 | £112,463 |
| Total Expenses | £15,431 | £15,513 | £15,587 | £15,685 | £15,785 | £78,002 |
| Profit Before Tax | £6,265 | £6,508 | £6,764 | £7,225 | £7,698 | £34,461 |
| Profit After Tax | £5,075 | £5,272 | £5,479 | £5,853 | £6,236 | £27,914 |
| Change In Property Value | £10,500 | £19,828 | £22,820 | £24,189 | £19,230 | £96,566 |
| Net Return | £15,575 | £25,099 | £28,299 | £30,041 | £25,466 | £124,480 |
| 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