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

£19,935

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£75,345

↗ 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	£19,812	£20,109	£20,612	£21,127	£21,761	£103,421
Total Expenses	£15,586	£15,662	£15,755	£15,850	£15,957	£78,810
Profit Before Tax	£4,226	£4,447	£4,857	£5,277	£5,805	£24,611
Profit After Tax	£3,423	£3,602	£3,934	£4,274	£4,702	£19,935
Change In Property Value	£8,775	£9,038	£17,067	£19,643	£20,821	£75,345
Net Return	£12,198	£12,641	£21,001	£23,917	£25,523	£95,280
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