Flat M15 1 bed 1 bath

Blade Tower, 15 Silvercroft Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£85,450First Year

Profit From Rental Income

After 5 Years

£24,663

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£71,352

↗ 26%After 5 Years

Return On Investment

112%

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	£20,400	£20,706	£21,224	£21,754	£22,407	£106,491
Total Expenses	£15,030	£15,107	£15,201	£15,298	£15,406	£76,042
Profit Before Tax	£5,370	£5,599	£6,022	£6,456	£7,001	£30,449
Profit After Tax	£4,350	£4,536	£4,878	£5,229	£5,671	£24,663
Change In Property Value	£8,310	£8,559	£16,163	£18,602	£19,718	£71,352
Net Return	£12,660	£13,095	£21,041	£23,831	£25,389	£96,015
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	25%	28%	30%	112%

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