Flat M15 1 bed 1 bath

Three60, 11 Silvercroft Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£87,900First Year

Profit From Rental Income

After 5 Years

£23,539

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£73,155

↗ 26%After 5 Years

Return On Investment

110%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,400	£20,706	£21,224	£21,754	£22,407	£106,491
Total Expenses	£15,308	£15,384	£15,479	£15,576	£15,684	£77,431
Profit Before Tax	£5,092	£5,322	£5,745	£6,178	£6,723	£29,060
Profit After Tax	£4,125	£4,311	£4,653	£5,004	£5,446	£23,539
Change In Property Value	£8,520	£8,776	£16,571	£19,072	£20,216	£73,155
Net Return	£12,645	£13,086	£21,224	£24,076	£25,662	£96,694
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	15%	24%	27%	29%	110%

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