Flat
M15
3 beds
3 baths
Victoria Residence, Crown Street, 16, Silvercroft Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£176,800First YearProfit From Rental Income
£44,328
↗ 25%After 5 Years
Change In Property Value
£138,583
↗ 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 | £36,588 | £37,137 | £38,065 | £39,017 | £40,187 | £190,994 |
| Total Expenses | £27,004 | £27,105 | £27,241 | £27,380 | £27,539 | £136,268 |
| Profit Before Tax | £9,584 | £10,032 | £10,825 | £11,637 | £12,648 | £54,726 |
| Profit After Tax | £7,763 | £8,126 | £8,768 | £9,426 | £10,245 | £44,328 |
| Change In Property Value | £16,140 | £16,624 | £31,392 | £36,129 | £38,297 | £138,583 |
| Net Return | £23,903 | £24,750 | £40,160 | £45,556 | £48,542 | £182,911 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 14% | 23% | 26% | 27% | 103% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change