Flat
M15
2 beds
2 baths
Three60, 11 Silvercroft Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£27,097
↗ 18%After 5 Years
Change In Property Value
£122,355
↗ 26%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,400 | £29,841 | £30,587 | £31,352 | £32,292 | £153,472 |
| Total Expenses | £23,786 | £23,876 | £23,993 | £24,114 | £24,250 | £120,019 |
| Profit Before Tax | £5,614 | £5,965 | £6,594 | £7,238 | £8,042 | £33,453 |
| Profit After Tax | £4,548 | £4,832 | £5,341 | £5,863 | £6,514 | £27,097 |
| Change In Property Value | £14,250 | £14,678 | £27,716 | £31,899 | £33,813 | £122,355 |
| Net Return | £18,798 | £19,509 | £33,057 | £37,761 | £40,326 | £149,452 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 12% | 13% | 21% | 24% | 26% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change