Flat M15 2 beds 1 bath

Brook House, 64 Ellesmere Street, Manchester, Greater Manchester M15

North West, England · M15

Initial Investment

First Year

£60,700First Year

Profit From Rental Income

After 5 Years

£10,848

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£51,260

↗ 26%After 5 Years

Return On Investment

102%

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	£13,476	£13,678	£14,020	£14,371	£14,802	£70,347
Total Expenses	£11,243	£11,309	£11,386	£11,465	£11,551	£56,955
Profit Before Tax	£2,233	£2,369	£2,634	£2,905	£3,251	£13,392
Profit After Tax	£1,809	£1,919	£2,133	£2,353	£2,633	£10,848
Change In Property Value	£5,970	£6,149	£11,612	£13,364	£14,166	£51,260
Net Return	£7,779	£8,068	£13,745	£15,717	£16,799	£62,108
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	13%	13%	23%	26%	28%	102%

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