Flat
M15
1 bed
1 bath
Three60, Manchester M15
North West, England · M15
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£20,418
↗ 24%After 5 Years
Change In Property Value
£70,837
↗ 26%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,200 | £19,488 | £19,975 | £20,475 | £21,089 | £100,227 |
| Total Expenses | £14,831 | £14,905 | £14,997 | £15,091 | £15,195 | £75,019 |
| Profit Before Tax | £4,369 | £4,583 | £4,978 | £5,384 | £5,894 | £25,208 |
| Profit After Tax | £3,539 | £3,712 | £4,032 | £4,361 | £4,774 | £20,418 |
| Change In Property Value | £8,250 | £8,498 | £16,046 | £18,468 | £19,576 | £70,837 |
| Net Return | £11,789 | £12,209 | £20,078 | £22,828 | £24,350 | £91,255 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change