Flat M15 2 beds 2 baths

Blade Tower, 15 Silvercroft Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£26,633

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£90,156

↗ 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	£24,000	£24,360	£24,969	£25,593	£26,361	£125,283
Total Expenses	£18,286	£18,368	£18,472	£18,578	£18,698	£92,403
Profit Before Tax	£5,714	£5,992	£6,497	£7,015	£7,663	£32,880
Profit After Tax	£4,628	£4,853	£5,262	£5,682	£6,207	£26,633
Change In Property Value	£10,500	£10,815	£20,422	£23,504	£24,914	£90,156
Net Return	£15,128	£15,668	£25,685	£29,186	£31,122	£116,789
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	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