Flat
M15
2 beds
2 baths
Three60, 11 Silvercroft Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£26,252
↗ 21%After 5 Years
Change In Property Value
£101,748
↗ 26%After 5 Years
Return On Investment
101%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| 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 | £20,252 | £20,336 | £20,445 | £20,556 | £20,681 | £102,269 |
| Profit Before Tax | £5,548 | £5,851 | £6,397 | £6,957 | £7,657 | £32,410 |
| Profit After Tax | £4,494 | £4,739 | £5,182 | £5,635 | £6,202 | £26,252 |
| Change In Property Value | £11,850 | £12,206 | £23,048 | £26,526 | £28,118 | £101,748 |
| Net Return | £16,344 | £16,945 | £28,230 | £32,161 | £34,320 | £128,000 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 27% | 101% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change