Flat
M15
2 beds
2 baths
Three60, 11 Silvercroft Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£19,021
↗ 13%After 5 Years
Change In Property Value
£113,339
↗ 26%After 5 Years
Return On Investment
93%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,800 | £26,187 | £26,842 | £27,513 | £28,338 | £134,679 |
| Total Expenses | £22,037 | £22,122 | £22,230 | £22,341 | £22,466 | £111,196 |
| Profit Before Tax | £3,763 | £4,065 | £4,612 | £5,172 | £5,872 | £23,483 |
| Profit After Tax | £3,048 | £3,293 | £3,735 | £4,189 | £4,756 | £19,021 |
| Change In Property Value | £13,200 | £13,596 | £25,674 | £29,548 | £31,321 | £113,339 |
| Net Return | £16,248 | £16,889 | £29,409 | £33,737 | £36,077 | £132,360 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 25% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change