Flat M15 1 bed 1 bath

Moho, Ellesmere Street M15

North West, England · M15

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£8,064

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£43,790

↗ 26%After 5 Years

Return On Investment

100%

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	£11,520	£11,693	£11,985	£12,285	£12,653	£60,136
Total Expenses	£9,897	£9,960	£10,032	£10,106	£10,186	£50,181
Profit Before Tax	£1,623	£1,733	£1,953	£2,179	£2,468	£9,955
Profit After Tax	£1,315	£1,404	£1,582	£1,765	£1,999	£8,064
Change In Property Value	£5,100	£5,253	£9,919	£11,416	£12,101	£43,790
Net Return	£6,415	£6,657	£11,501	£13,181	£14,100	£51,854
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	12%	13%	22%	25%	27%	100%

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