Flat
M15
3 beds
2 baths
Three60, 11 Silvercroft Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£197,800First YearProfit From Rental Income
£32,449
↗ 16%After 5 Years
Change In Property Value
£154,038
↗ 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 | £36,000 | £36,540 | £37,453 | £38,390 | £39,542 | £187,925 |
| Total Expenses | £29,326 | £29,426 | £29,560 | £29,697 | £29,855 | £147,864 |
| Profit Before Tax | £6,674 | £7,114 | £7,894 | £8,692 | £9,686 | £40,061 |
| Profit After Tax | £5,406 | £5,763 | £6,394 | £7,041 | £7,846 | £32,449 |
| Change In Property Value | £17,940 | £18,478 | £34,893 | £40,159 | £42,568 | £154,038 |
| Net Return | £23,346 | £24,241 | £41,287 | £47,199 | £50,414 | £186,487 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 12% | 12% | 21% | 24% | 25% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change