Flat M15 2 beds 2 baths

Three60 M15

North West, England · M15

Initial Investment

First Year

£109,250First Year

Profit From Rental Income

After 5 Years

£25,062

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£88,868

↗ 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	£23,376	£23,727	£24,320	£24,928	£25,676	£122,026
Total Expenses	£18,025	£18,107	£18,209	£18,313	£18,431	£91,085
Profit Before Tax	£5,351	£5,620	£6,111	£6,614	£7,245	£30,941
Profit After Tax	£4,334	£4,552	£4,950	£5,358	£5,868	£25,062
Change In Property Value	£10,350	£10,661	£20,131	£23,168	£24,559	£88,868
Net Return	£14,684	£15,213	£25,080	£28,526	£30,427	£113,930
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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