Flat M15 1 bed 1 bath

Silvercroft Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£112,750First Year

Profit From Rental Income

After 5 Years

£26,012

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£91,444

↗ 26%After 5 Years

Return On Investment

104%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,048	£24,409	£25,019	£25,644	£26,414	£125,534
Total Expenses	£18,489	£18,571	£18,675	£18,782	£18,901	£93,420
Profit Before Tax	£5,559	£5,837	£6,343	£6,863	£7,512	£32,114
Profit After Tax	£4,502	£4,728	£5,138	£5,559	£6,085	£26,012
Change In Property Value	£10,650	£10,970	£20,714	£23,840	£25,270	£91,444
Net Return	£15,152	£15,698	£25,852	£29,399	£31,355	£117,456
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change