Flat M15 2 beds 2 baths

Ellesmere Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£70,900First Year

Profit From Rental Income

After 5 Years

£14,152

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£60,018

↗ 26%After 5 Years

Return On Investment

105%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,780	£16,017	£16,417	£16,828	£17,332	£82,374
Total Expenses	£12,822	£12,892	£12,975	£13,060	£13,153	£64,902
Profit Before Tax	£2,958	£3,125	£3,442	£3,768	£4,179	£17,472
Profit After Tax	£2,396	£2,531	£2,788	£3,052	£3,385	£14,152
Change In Property Value	£6,990	£7,200	£13,595	£15,647	£16,586	£60,018
Net Return	£9,386	£9,731	£16,384	£18,699	£19,971	£74,170
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change