Flat M15 2 beds 2 baths

Ellesmere Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£38,327

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£124,156

↗ 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	£27,900	£28,319	£28,743	£29,462	£30,198	£144,622
Total Expenses	£19,269	£19,361	£19,444	£19,558	£19,674	£97,305
Profit Before Tax	£8,631	£8,958	£9,299	£9,904	£10,524	£47,317
Profit After Tax	£6,991	£7,256	£7,532	£8,022	£8,525	£38,327
Change In Property Value	£13,500	£25,493	£29,340	£31,100	£24,724	£124,156
Net Return	£20,491	£32,748	£36,872	£39,122	£33,249	£162,483
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