Flat
M15
2 beds
1 bath
Brook House, 64 Ellesmere Street, Manchester, Greater Manchester M15
North West, England · M15
View property listing
Initial Investment
£60,700First YearProfit From Rental Income
£9,569
↗ 16%After 5 Years
Change In Property Value
£51,260
↗ 26%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,140 | £13,337 | £13,671 | £14,012 | £14,433 | £68,593 |
| Total Expenses | £11,209 | £11,275 | £11,351 | £11,429 | £11,514 | £56,779 |
| Profit Before Tax | £1,931 | £2,062 | £2,319 | £2,583 | £2,919 | £11,813 |
| Profit After Tax | £1,564 | £1,670 | £1,879 | £2,092 | £2,364 | £9,569 |
| Change In Property Value | £5,970 | £6,149 | £11,612 | £13,364 | £14,166 | £51,260 |
| Net Return | £7,534 | £7,819 | £13,490 | £15,456 | £16,530 | £60,829 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change