Flat M15 2 beds 2 baths

Three60, 11 Silvercroft Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£23,969

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£101,748

↗ 26%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,200	£25,578	£26,217	£26,873	£27,679	£131,547
Total Expenses	£20,192	£20,275	£20,382	£20,492	£20,615	£101,956
Profit Before Tax	£5,008	£5,303	£5,835	£6,381	£7,064	£29,591
Profit After Tax	£4,057	£4,295	£4,726	£5,169	£5,722	£23,969
Change In Property Value	£11,850	£12,206	£23,048	£26,526	£28,118	£101,748
Net Return	£15,907	£16,501	£27,774	£31,695	£33,840	£125,716
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	22%	25%	27%	99%

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