Flat
M15
1 bed
1 bath
Blade Tower, 15 Silvercroft Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£89,650First YearProfit From Rental Income
£21,578
↗ 24%After 5 Years
Change In Property Value
£79,736
↗ 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 | £17,916 | £18,185 | £18,458 | £18,919 | £19,392 | £92,869 |
| Total Expenses | £13,090 | £13,167 | £13,235 | £13,323 | £13,413 | £66,229 |
| Profit Before Tax | £4,826 | £5,018 | £5,222 | £5,596 | £5,979 | £26,640 |
| Profit After Tax | £3,909 | £4,064 | £4,230 | £4,532 | £4,843 | £21,578 |
| Change In Property Value | £8,670 | £16,372 | £18,843 | £19,973 | £15,879 | £79,736 |
| Net Return | £12,579 | £20,436 | £23,072 | £24,506 | £20,721 | £101,314 |
| 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