Flat
M15
1 bed
1 bath
Three60, 11 Silvercroft Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£87,900First YearProfit From Rental Income
£21,051
↗ 24%After 5 Years
Change In Property Value
£78,356
↗ 28%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,604 | £17,868 | £18,136 | £18,589 | £19,054 | £91,252 |
| Total Expenses | £12,898 | £12,975 | £13,042 | £13,129 | £13,219 | £65,263 |
| Profit Before Tax | £4,706 | £4,894 | £5,094 | £5,460 | £5,836 | £25,989 |
| Profit After Tax | £3,812 | £3,964 | £4,126 | £4,423 | £4,727 | £21,051 |
| Change In Property Value | £8,520 | £16,089 | £18,517 | £19,628 | £15,604 | £78,356 |
| Net Return | £12,332 | £20,052 | £22,642 | £24,050 | £20,331 | £99,407 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 14% | 23% | 26% | 27% | 23% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change