Flat
M15
1 bed
1 bath
Three60, Manchester M15
North West, England · M15
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£-11,438
↘ -13%After 5 Years
Change In Property Value
£70,837
↗ 26%After 5 Years
Return On Investment
70%
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 | £11,400 | £11,571 | £11,860 | £12,157 | £12,521 | £59,510 |
| Total Expenses | £14,051 | £14,114 | £14,186 | £14,259 | £14,338 | £70,947 |
| Profit Before Tax | £-2,651 | £-2,543 | £-2,325 | £-2,102 | £-1,817 | £-11,438 |
| Profit After Tax | £-2,651 | £-2,543 | £-2,325 | £-2,102 | £-1,817 | £-11,438 |
| Change In Property Value | £8,250 | £8,498 | £16,046 | £18,468 | £19,576 | £70,837 |
| Net Return | £5,599 | £5,955 | £13,721 | £16,365 | £17,759 | £59,399 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | 7% | 7% | 16% | 19% | 21% | 70% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change