Flat M15 1 bed 1 bath

The Blade, 15 Silvercroft Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£10,957

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£73,413

↗ 26%After 5 Years

Return On Investment

96%

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	£17,136	£17,393	£17,828	£18,274	£18,822	£89,452
Total Expenses	£15,021	£15,093	£15,179	£15,268	£15,365	£75,925
Profit Before Tax	£2,115	£2,300	£2,649	£3,006	£3,457	£13,527
Profit After Tax	£1,713	£1,863	£2,145	£2,435	£2,800	£10,957
Change In Property Value	£8,550	£8,807	£16,630	£19,139	£20,288	£73,413
Net Return	£10,263	£10,670	£18,775	£21,574	£23,087	£84,370
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	12%	21%	24%	26%	96%

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