Flat M15 1 bed 1 bath

Ellesmere Street, Manchester City Centre M15

North West, England · M15

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£9,014

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£46,366

↗ 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	£12,192	£12,375	£12,684	£13,001	£13,391	£63,644
Total Expenses	£10,361	£10,425	£10,499	£10,574	£10,656	£52,515
Profit Before Tax	£1,831	£1,950	£2,185	£2,427	£2,735	£11,129
Profit After Tax	£1,483	£1,579	£1,770	£1,966	£2,216	£9,014
Change In Property Value	£5,400	£5,562	£10,503	£12,088	£12,813	£46,366
Net Return	£6,883	£7,141	£12,273	£14,054	£15,029	£55,380
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
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