Flat M15 2 beds 1 bath

Mere House, 62 Ellesmere Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£9,207

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£50,230

↗ 26%After 5 Years

Return On Investment

100%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,876	£13,069	£13,396	£13,731	£14,143	£67,214
Total Expenses	£11,024	£11,090	£11,165	£11,243	£11,326	£55,848
Profit Before Tax	£1,852	£1,980	£2,231	£2,488	£2,816	£11,367
Profit After Tax	£1,500	£1,603	£1,807	£2,015	£2,281	£9,207
Change In Property Value	£5,850	£6,026	£11,378	£13,095	£13,881	£50,230
Net Return	£7,350	£7,629	£13,185	£15,111	£16,162	£59,437
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	100%

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