Flat M15 1 bed 1 bath

The Blade, 15 Silvercroft Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£90,875First Year

Profit From Rental Income

After 5 Years

£18,017

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£75,345

↗ 26%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,308	£19,598	£20,088	£20,590	£21,207	£100,790
Total Expenses	£15,536	£15,611	£15,703	£15,797	£15,901	£78,547
Profit Before Tax	£3,772	£3,987	£4,385	£4,793	£5,306	£22,243
Profit After Tax	£3,056	£3,229	£3,552	£3,882	£4,298	£18,017
Change In Property Value	£8,775	£9,038	£17,067	£19,643	£20,821	£75,345
Net Return	£11,831	£12,268	£20,619	£23,525	£25,119	£93,362
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	13%	23%	26%	28%	103%

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