Terraced M14 2 beds 1 bath

Ellesmere Terrace, Manchester, Greater Manchester M14

North West, England · M14

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£19,342

↗ 39%After 5 Years

Change In Property Value

After 5 Years

£44,145

↗ 28%After 5 Years

Return On Investment

130%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,196	£11,364	£11,534	£11,823	£12,118	£58,035
Total Expenses	£6,768	£6,797	£6,824	£6,863	£6,904	£34,156
Profit Before Tax	£4,428	£4,567	£4,710	£4,959	£5,215	£23,880
Profit After Tax	£3,587	£3,699	£3,815	£4,017	£4,224	£19,342
Change In Property Value	£4,800	£9,064	£10,432	£11,058	£8,791	£44,145
Net Return	£8,387	£12,763	£14,247	£15,075	£13,015	£63,487
Return From Rental Income (%)	7%	8%	8%	8%	9%	39%
Total Net Return (%)	17%	26%	29%	31%	27%	130%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change