Flat M15 1 bed 1 bath

Lake House, 66 Ellesmere Street, Castlefield M15

North West, England · M15

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£4,683

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£37,350

↗ 26%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,576	£9,720	£9,963	£10,212	£10,518	£49,988
Total Expenses	£8,710	£8,771	£8,838	£8,907	£8,980	£44,206
Profit Before Tax	£866	£949	£1,125	£1,305	£1,538	£5,782
Profit After Tax	£701	£769	£911	£1,057	£1,246	£4,683
Change In Property Value	£4,350	£4,481	£8,461	£9,737	£10,322	£37,350
Net Return	£5,051	£5,249	£9,372	£10,794	£11,567	£42,033
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	12%	21%	24%	26%	94%

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