Flat
M15
2 beds
2 baths
Ellesmere Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£72,400First YearProfit From Rental Income
£16,298
↗ 23%After 5 Years
Change In Property Value
£65,665
↗ 28%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,760 | £14,981 | £15,206 | £15,586 | £15,976 | £76,510 |
| Total Expenses | £11,134 | £11,206 | £11,269 | £11,349 | £11,431 | £56,389 |
| Profit Before Tax | £3,626 | £3,776 | £3,937 | £4,237 | £4,545 | £20,121 |
| Profit After Tax | £2,937 | £3,058 | £3,189 | £3,432 | £3,682 | £16,298 |
| Change In Property Value | £7,140 | £13,483 | £15,517 | £16,448 | £13,076 | £65,665 |
| Net Return | £10,077 | £16,541 | £18,706 | £19,881 | £16,758 | £81,963 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 23% | 26% | 27% | 23% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change