Flat
M15
1 bed
1 bath
Silvercroft Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£112,750First YearProfit From Rental Income
£23,683
↗ 21%After 5 Years
Change In Property Value
£91,444
↗ 26%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,436 | £23,788 | £24,382 | £24,992 | £25,742 | £122,339 |
| Total Expenses | £18,428 | £18,509 | £18,612 | £18,717 | £18,834 | £93,100 |
| Profit Before Tax | £5,008 | £5,278 | £5,770 | £6,275 | £6,907 | £29,239 |
| Profit After Tax | £4,056 | £4,275 | £4,674 | £5,083 | £5,595 | £23,683 |
| Change In Property Value | £10,650 | £10,970 | £20,714 | £23,840 | £25,270 | £91,444 |
| Net Return | £14,706 | £15,245 | £25,388 | £28,923 | £30,865 | £115,127 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 27% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change