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

£17,119

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£101,748

↗ 26%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,400	£23,751	£24,345	£24,953	£25,702	£122,151
Total Expenses	£20,012	£20,093	£20,195	£20,300	£20,417	£101,017
Profit Before Tax	£3,388	£3,658	£4,150	£4,654	£5,285	£21,135
Profit After Tax	£2,745	£2,963	£3,361	£3,769	£4,281	£17,119
Change In Property Value	£11,850	£12,206	£23,048	£26,526	£28,118	£101,748
Net Return	£14,595	£15,169	£26,409	£30,296	£32,398	£118,867
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	12%	12%	21%	24%	26%	94%

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