Flat M15 2 beds 1 bath

Ellesmere Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£9,489

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£47,654

↗ 26%After 5 Years

Return On Investment

101%

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	£12,528	£12,716	£13,034	£13,360	£13,760	£65,398
Total Expenses	£10,593	£10,657	£10,732	£10,809	£10,891	£53,682
Profit Before Tax	£1,935	£2,058	£2,302	£2,551	£2,869	£11,715
Profit After Tax	£1,568	£1,667	£1,864	£2,066	£2,324	£9,489
Change In Property Value	£5,550	£5,717	£10,795	£12,424	£13,169	£47,654
Net Return	£7,118	£7,384	£12,659	£14,490	£15,493	£57,143
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	13%	22%	26%	27%	101%

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