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

£21,580

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£85,519

↗ 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	£21,912	£22,241	£22,797	£23,367	£24,068	£114,384
Total Expenses	£17,363	£17,442	£17,541	£17,642	£17,754	£87,742
Profit Before Tax	£4,549	£4,799	£5,256	£5,725	£6,313	£26,641
Profit After Tax	£3,684	£3,887	£4,257	£4,637	£5,114	£21,580
Change In Property Value	£9,960	£10,259	£19,372	£22,295	£23,633	£85,519
Net Return	£13,644	£14,146	£23,629	£26,933	£28,747	£107,099
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	14%	23%	26%	27%	102%

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