Flat M15 1 bed 1 bath

Moho, Ellesmere Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£2,398

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£30,911

↗ 26%After 5 Years

Return On Investment

90%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,920	£8,039	£8,240	£8,446	£8,699	£41,343
Total Expenses	£7,553	£7,611	£7,674	£7,738	£7,806	£38,383
Profit Before Tax	£367	£428	£566	£707	£893	£2,961
Profit After Tax	£297	£347	£458	£573	£723	£2,398
Change In Property Value	£3,600	£3,708	£7,002	£8,059	£8,542	£30,911
Net Return	£3,897	£4,055	£7,460	£8,632	£9,265	£33,309
Return From Rental Income (%)	1%	1%	1%	2%	2%	6%
Total Net Return (%)	11%	11%	20%	23%	25%	90%

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