Flat M15 1 bed 1 bath

Blade Tower, 15 Silvercroft Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£87,550First Year

Profit From Rental Income

After 5 Years

£19,041

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£72,898

↗ 26%After 5 Years

Return On Investment

105%

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	£19,176	£19,464	£19,950	£20,449	£21,062	£100,101
Total Expenses	£15,146	£15,220	£15,312	£15,406	£15,510	£76,594
Profit Before Tax	£4,030	£4,243	£4,638	£5,043	£5,553	£23,508
Profit After Tax	£3,265	£3,437	£3,757	£4,085	£4,498	£19,041
Change In Property Value	£8,490	£8,745	£16,513	£19,005	£20,145	£72,898
Net Return	£11,755	£12,182	£20,270	£23,090	£24,643	£91,939
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

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