Flat
M15
2 beds
2 baths
Silvercroft Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£149,461First YearProfit From Rental Income
£36,193
↗ 24%After 5 Years
Change In Property Value
£118,462
↗ 26%After 5 Years
Return On Investment
103%
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 | £31,152 | £31,619 | £32,410 | £33,220 | £34,217 | £162,618 |
| Total Expenses | £23,361 | £23,454 | £23,576 | £23,701 | £23,843 | £117,935 |
| Profit Before Tax | £7,791 | £8,165 | £8,834 | £9,519 | £10,373 | £44,682 |
| Profit After Tax | £6,311 | £6,614 | £7,155 | £7,710 | £8,402 | £36,193 |
| Change In Property Value | £13,797 | £14,211 | £26,834 | £30,884 | £32,737 | £118,462 |
| Net Return | £20,107 | £20,824 | £33,990 | £38,594 | £41,139 | £154,655 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 103% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change