Flat M15 2 beds 2 baths

Three60, 11 Silvercroft Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£142,500First Year

Profit From Rental Income

After 5 Years

£21,305

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£113,339

↗ 26%After 5 Years

Return On Investment

94%

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	£26,400	£26,796	£27,466	£28,153	£28,997	£137,812
Total Expenses	£22,097	£22,183	£22,293	£22,405	£22,532	£111,509
Profit Before Tax	£4,303	£4,613	£5,173	£5,747	£6,465	£26,302
Profit After Tax	£3,485	£3,737	£4,190	£4,655	£5,237	£21,305
Change In Property Value	£13,200	£13,596	£25,674	£29,548	£31,321	£113,339
Net Return	£16,685	£17,333	£29,864	£34,204	£36,558	£134,644
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	12%	21%	24%	26%	94%

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