Flat
M15
3 beds
3 baths
Victoria Residence, Crown Street, 16, Silvercroft Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£176,800First YearProfit From Rental Income
£28,391
↗ 16%After 5 Years
Change In Property Value
£138,583
↗ 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 | £32,400 | £32,886 | £33,708 | £34,551 | £35,587 | £169,132 |
| Total Expenses | £26,585 | £26,680 | £26,805 | £26,933 | £27,079 | £134,082 |
| Profit Before Tax | £5,815 | £6,206 | £6,903 | £7,618 | £8,508 | £35,050 |
| Profit After Tax | £4,710 | £5,027 | £5,592 | £6,170 | £6,891 | £28,391 |
| Change In Property Value | £16,140 | £16,624 | £31,392 | £36,129 | £38,297 | £138,583 |
| Net Return | £20,850 | £21,651 | £36,984 | £42,300 | £45,189 | £166,973 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 12% | 12% | 21% | 24% | 26% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change