Flat
M15
3 beds
3 baths
Victoria Residence, Crown Street, 16, Silvercroft Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£176,800First YearProfit From Rental Income
£47,492
↗ 27%After 5 Years
Change In Property Value
£148,436
↗ 28%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,360 | £33,860 | £34,368 | £35,228 | £36,108 | £172,924 |
| Total Expenses | £22,646 | £22,746 | £22,838 | £22,966 | £23,096 | £114,293 |
| Profit Before Tax | £10,714 | £11,114 | £11,530 | £12,262 | £13,012 | £58,632 |
| Profit After Tax | £8,678 | £9,003 | £9,340 | £9,932 | £10,540 | £47,492 |
| Change In Property Value | £16,140 | £30,478 | £35,077 | £37,182 | £29,559 | £148,436 |
| Net Return | £24,818 | £39,480 | £44,417 | £47,114 | £40,099 | £195,928 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 14% | 22% | 25% | 27% | 23% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change