Flat
M15
2 beds
2 baths
Ellesmere Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£70,900First YearProfit From Rental Income
£12,645
↗ 18%After 5 Years
Change In Property Value
£60,018
↗ 26%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,384 | £15,615 | £16,005 | £16,405 | £16,897 | £80,307 |
| Total Expenses | £12,783 | £12,852 | £12,934 | £13,018 | £13,109 | £64,695 |
| Profit Before Tax | £2,601 | £2,763 | £3,071 | £3,388 | £3,788 | £15,611 |
| Profit After Tax | £2,107 | £2,238 | £2,488 | £2,744 | £3,068 | £12,645 |
| Change In Property Value | £6,990 | £7,200 | £13,595 | £15,647 | £16,586 | £60,018 |
| Net Return | £9,097 | £9,438 | £16,083 | £18,391 | £19,654 | £72,663 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 13% | 23% | 26% | 28% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change