Flat
M15
1 bed
1 bath
Moho, Ellesmere Street M15
North West, England · M15
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£9,890
↗ 19%After 5 Years
Change In Property Value
£43,790
↗ 26%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,000 | £12,180 | £12,484 | £12,797 | £13,181 | £62,642 |
| Total Expenses | £9,945 | £10,009 | £10,082 | £10,157 | £10,238 | £50,431 |
| Profit Before Tax | £2,055 | £2,171 | £2,402 | £2,639 | £2,942 | £12,210 |
| Profit After Tax | £1,665 | £1,759 | £1,946 | £2,138 | £2,383 | £9,890 |
| Change In Property Value | £5,100 | £5,253 | £9,919 | £11,416 | £12,101 | £43,790 |
| Net Return | £6,765 | £7,012 | £11,865 | £13,554 | £14,485 | £53,681 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 13% | 13% | 23% | 26% | 28% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change