Flat M15 1 bed 1 bath

Silvercroft Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£104,700First Year

Profit From Rental Income

After 5 Years

£26,042

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£91,600

↗ 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	£20,580	£20,889	£21,202	£21,732	£22,275	£106,678
Total Expenses	£14,740	£14,821	£14,893	£14,988	£15,085	£74,528
Profit Before Tax	£5,840	£6,068	£6,309	£6,744	£7,190	£32,151
Profit After Tax	£4,730	£4,915	£5,110	£5,463	£5,824	£26,042
Change In Property Value	£9,960	£18,808	£21,646	£22,945	£18,241	£91,600
Net Return	£14,690	£23,723	£26,756	£28,407	£24,065	£117,642
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	26%	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