Flat
M15
3 beds
2 baths
Three60, 11 Silvercroft Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£197,800First YearProfit From Rental Income
£53,731
↗ 27%After 5 Years
Change In Property Value
£164,990
↗ 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 | £37,080 | £37,636 | £38,201 | £39,156 | £40,135 | £192,207 |
| Total Expenses | £24,949 | £25,054 | £25,152 | £25,289 | £25,430 | £125,873 |
| Profit Before Tax | £12,131 | £12,582 | £13,049 | £13,867 | £14,705 | £66,334 |
| Profit After Tax | £9,826 | £10,191 | £10,570 | £11,232 | £11,911 | £53,731 |
| Change In Property Value | £17,940 | £33,877 | £38,989 | £41,328 | £32,856 | £164,990 |
| Net Return | £27,766 | £44,068 | £49,559 | £52,560 | £44,767 | £218,721 |
| 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