Flat
M15
1 bed
1 bath
Ellesmere Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£6,017
↗ 12%After 5 Years
Change In Property Value
£41,214
↗ 26%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,560 | £10,718 | £10,986 | £11,261 | £11,599 | £55,125 |
| Total Expenses | £9,404 | £9,466 | £9,536 | £9,607 | £9,683 | £47,696 |
| Profit Before Tax | £1,156 | £1,253 | £1,451 | £1,654 | £1,915 | £7,429 |
| Profit After Tax | £936 | £1,015 | £1,175 | £1,340 | £1,552 | £6,017 |
| Change In Property Value | £4,800 | £4,944 | £9,336 | £10,745 | £11,389 | £41,214 |
| Net Return | £5,736 | £5,959 | £10,511 | £12,085 | £12,941 | £47,232 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 12% | 12% | 21% | 25% | 26% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change