Flat M15 2 beds 2 baths

Silvercroft Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£145,997First Year

Profit From Rental Income

After 5 Years

£35,682

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£115,914

↗ 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	£30,600	£31,059	£31,835	£32,631	£33,610	£159,736
Total Expenses	£22,914	£23,005	£23,126	£23,250	£23,390	£115,685
Profit Before Tax	£7,686	£8,054	£8,709	£9,382	£10,220	£44,051
Profit After Tax	£6,226	£6,523	£7,055	£7,599	£8,278	£35,682
Change In Property Value	£13,500	£13,905	£26,257	£30,219	£32,033	£115,914
Net Return	£19,726	£20,428	£33,312	£37,819	£40,311	£151,595
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
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