Flat M15 2 beds 2 baths

Three60, 11 Silvercroft Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£142,500First Year

Profit From Rental Income

After 5 Years

£37,272

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£121,397

↗ 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	£27,276	£27,685	£28,100	£28,803	£29,523	£141,387
Total Expenses	£18,885	£18,976	£19,058	£19,170	£19,285	£95,373
Profit Before Tax	£8,391	£8,710	£9,042	£9,633	£10,238	£46,014
Profit After Tax	£6,797	£7,055	£7,324	£7,803	£8,293	£37,272
Change In Property Value	£13,200	£24,926	£28,688	£30,409	£24,175	£121,397
Net Return	£19,997	£31,981	£36,012	£38,211	£32,468	£158,669
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	22%	25%	27%	23%	111%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change