Flat
M15
2 beds
2 baths
Three60 M15
North West, England · M15
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£24,385
↗ 23%After 5 Years
Change In Property Value
£86,292
↗ 26%After 5 Years
Return On Investment
105%
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 | £22,776 | £23,118 | £23,696 | £24,288 | £25,017 | £118,894 |
| Total Expenses | £17,569 | £17,649 | £17,750 | £17,853 | £17,968 | £88,788 |
| Profit Before Tax | £5,207 | £5,469 | £5,946 | £6,435 | £7,048 | £30,106 |
| Profit After Tax | £4,218 | £4,430 | £4,816 | £5,213 | £5,709 | £24,385 |
| Change In Property Value | £10,050 | £10,352 | £19,547 | £22,497 | £23,847 | £86,292 |
| Net Return | £14,268 | £14,781 | £24,363 | £27,709 | £29,556 | £110,678 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change