Flat
M15
2 beds
2 baths
Three60, 11 Silvercroft Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£38,148
↗ 25%After 5 Years
Change In Property Value
£122,355
↗ 26%After 5 Years
Return On Investment
104%
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 | £32,304 | £32,789 | £33,608 | £34,448 | £35,482 | £168,631 |
| Total Expenses | £24,076 | £24,170 | £24,295 | £24,423 | £24,569 | £121,535 |
| Profit Before Tax | £8,228 | £8,618 | £9,313 | £10,025 | £10,913 | £47,097 |
| Profit After Tax | £6,665 | £6,981 | £7,543 | £8,120 | £8,839 | £38,148 |
| Change In Property Value | £14,250 | £14,678 | £27,716 | £31,899 | £33,813 | £122,355 |
| Net Return | £20,915 | £21,658 | £35,259 | £40,019 | £42,652 | £160,503 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change