Flat M15 2 beds 2 baths

Ellesmere Street, Manchester City Centre M15

North West, England · M15

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£14,854

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£61,821

↗ 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	£16,260	£16,504	£16,916	£17,339	£17,860	£84,879
Total Expenses	£13,148	£13,218	£13,303	£13,389	£13,483	£66,541
Profit Before Tax	£3,112	£3,286	£3,614	£3,951	£4,376	£18,338
Profit After Tax	£2,521	£2,661	£2,927	£3,200	£3,545	£14,854
Change In Property Value	£7,200	£7,416	£14,004	£16,117	£17,084	£61,821
Net Return	£9,721	£10,077	£16,931	£19,317	£20,629	£76,675
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