Flat
M15
1 bed
1 bath
Silvercroft Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£104,700First YearProfit From Rental Income
£24,091
↗ 23%After 5 Years
Change In Property Value
£85,519
↗ 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 | £22,572 | £22,911 | £23,483 | £24,070 | £24,793 | £117,829 |
| Total Expenses | £17,429 | £17,509 | £17,609 | £17,712 | £17,827 | £88,087 |
| Profit Before Tax | £5,143 | £5,401 | £5,874 | £6,358 | £6,966 | £29,742 |
| Profit After Tax | £4,166 | £4,375 | £4,758 | £5,150 | £5,642 | £24,091 |
| Change In Property Value | £9,960 | £10,259 | £19,372 | £22,295 | £23,633 | £85,519 |
| Net Return | £14,126 | £14,634 | £24,130 | £27,446 | £29,275 | £109,611 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change