Flat M15 1 bed 1 bath

Ellesmere Street, Manchester City Centre M15

North West, England · M15

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£10,252

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£49,663

↗ 28%After 5 Years

Return On Investment

109%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,160	£11,327	£11,497	£11,785	£12,079	£57,849
Total Expenses	£8,908	£8,974	£9,032	£9,103	£9,175	£45,192
Profit Before Tax	£2,253	£2,353	£2,465	£2,682	£2,904	£12,657
Profit After Tax	£1,825	£1,906	£1,997	£2,172	£2,353	£10,252
Change In Property Value	£5,400	£10,197	£11,736	£12,440	£9,890	£49,663
Net Return	£7,225	£12,103	£13,733	£14,612	£12,242	£59,915
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	13%	22%	25%	27%	22%	109%

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