Flat M15 3 beds 2 baths

Three60, 11 Silvercroft Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£197,800First Year

Profit From Rental Income

After 5 Years

£50,213

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£154,038

↗ 26%After 5 Years

Return On Investment

103%

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	£40,668	£41,278	£42,310	£43,368	£44,669	£212,292
Total Expenses	£29,792	£29,899	£30,046	£30,195	£30,368	£150,301
Profit Before Tax	£10,876	£11,379	£12,264	£13,172	£14,301	£61,992
Profit After Tax	£8,809	£9,217	£9,934	£10,670	£11,584	£50,213
Change In Property Value	£17,940	£18,478	£34,893	£40,159	£42,568	£154,038
Net Return	£26,749	£27,695	£44,827	£50,828	£54,152	£204,251
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	14%	23%	26%	27%	103%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change