Flat M15 2 beds 2 baths

Silvercroft Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£149,461First Year

Profit From Rental Income

After 5 Years

£36,649

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£118,462

↗ 26%After 5 Years

Return On Investment

104%

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	£31,272	£31,741	£32,535	£33,348	£34,348	£163,244
Total Expenses	£23,373	£23,466	£23,588	£23,714	£23,856	£117,998
Profit Before Tax	£7,899	£8,275	£8,946	£9,634	£10,492	£45,246
Profit After Tax	£6,398	£6,703	£7,246	£7,804	£8,499	£36,649
Change In Property Value	£13,797	£14,211	£26,834	£30,884	£32,737	£118,462
Net Return	£20,195	£20,913	£34,081	£38,688	£41,235	£155,111
Return From Rental Income (%)	4%	4%	5%	5%	6%	25%
Total Net Return (%)	14%	14%	23%	26%	28%	104%

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