Flat M15 2 beds 1 bath

Tarn House, Ellesmere Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£12,907

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£56,670

↗ 26%After 5 Years

Return On Investment

104%

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	£14,904	£15,128	£15,506	£15,893	£16,370	£77,801
Total Expenses	£12,219	£12,287	£12,368	£12,451	£12,541	£61,866
Profit Before Tax	£2,685	£2,840	£3,138	£3,443	£3,829	£15,935
Profit After Tax	£2,175	£2,301	£2,542	£2,789	£3,102	£12,907
Change In Property Value	£6,600	£6,798	£12,837	£14,774	£15,661	£56,670
Net Return	£8,775	£9,099	£15,378	£17,563	£18,762	£69,577
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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