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
£22,735
↗ 25%After 5 Years
Change In Property Value
£74,443
↗ 26%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,400 | £20,706 | £21,224 | £21,754 | £22,407 | £106,491 |
| Total Expenses | £15,506 | £15,583 | £15,677 | £15,774 | £15,882 | £78,423 |
| Profit Before Tax | £4,894 | £5,123 | £5,546 | £5,980 | £6,525 | £28,068 |
| Profit After Tax | £3,964 | £4,150 | £4,492 | £4,844 | £5,285 | £22,735 |
| Change In Property Value | £8,670 | £8,930 | £16,863 | £19,408 | £20,572 | £74,443 |
| Net Return | £12,634 | £13,080 | £21,355 | £24,252 | £25,857 | £97,178 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change