Flat
M15
2 beds
2 baths
Blade Tower, 15 Silvercroft Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£6,506
↗ 5%After 5 Years
Change In Property Value
£100,460
↗ 26%After 5 Years
Return On Investment
86%
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 | £19,513 | £19,590 | £19,685 | £19,782 | £19,889 | £98,459 |
| Profit Before Tax | £887 | £1,116 | £1,539 | £1,973 | £2,517 | £8,032 |
| Profit After Tax | £718 | £904 | £1,247 | £1,598 | £2,039 | £6,506 |
| Change In Property Value | £11,700 | £12,051 | £22,756 | £26,190 | £27,762 | £100,460 |
| Net Return | £12,418 | £12,955 | £24,003 | £27,788 | £29,801 | £106,966 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 10% | 10% | 19% | 22% | 24% | 86% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change