Flat M15 1 bed 1 bath

Three60, 11 Silvercroft Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£87,900First Year

Profit From Rental Income

After 5 Years

£25,822

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£73,155

↗ 26%After 5 Years

Return On Investment

113%

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	£21,000	£21,315	£21,848	£22,394	£23,066	£109,623
Total Expenses	£15,368	£15,445	£15,541	£15,640	£15,750	£77,744
Profit Before Tax	£5,632	£5,870	£6,306	£6,754	£7,316	£31,879
Profit After Tax	£4,562	£4,755	£5,108	£5,471	£5,926	£25,822
Change In Property Value	£8,520	£8,776	£16,571	£19,072	£20,216	£73,155
Net Return	£13,082	£13,530	£21,679	£24,543	£26,142	£98,977
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	25%	28%	30%	113%

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