Flat M15 2 beds 2 baths

Ellesmere Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£14,086

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£59,245

↗ 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	£15,636	£15,871	£16,267	£16,674	£17,174	£81,622
Total Expenses	£12,689	£12,758	£12,841	£12,925	£13,018	£64,232
Profit Before Tax	£2,947	£3,112	£3,426	£3,749	£4,156	£17,390
Profit After Tax	£2,387	£2,521	£2,775	£3,036	£3,366	£14,086
Change In Property Value	£6,900	£7,107	£13,420	£15,446	£16,372	£59,245
Net Return	£9,287	£9,628	£16,196	£18,482	£19,739	£73,332
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