Flat M15 4 beds 4 baths

Talbot Mill Townhouse, Ellesmere Street, Castlefield, Manchester M15

North West, England · M15

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£35,735

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£117,259

↗ 28%After 5 Years

Return On Investment

111%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,352	£26,747	£27,148	£27,827	£28,523	£136,598
Total Expenses	£18,310	£18,399	£18,480	£18,590	£18,702	£92,481
Profit Before Tax	£8,042	£8,348	£8,668	£9,237	£9,821	£44,117
Profit After Tax	£6,514	£6,762	£7,021	£7,482	£7,955	£35,735
Change In Property Value	£12,750	£24,076	£27,710	£29,372	£23,351	£117,259
Net Return	£19,264	£30,838	£34,731	£36,854	£31,306	£152,994
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	22%	25%	27%	23%	111%

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