Flat M15 4 beds 4 baths

Talbot Mill Townhouse, Ellesmere Street, Castlefield, Manchester M15

North West, England · M15

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£32,802

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£109,475

↗ 26%After 5 Years

Return On Investment

104%

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	£28,788	£29,220	£29,950	£30,699	£31,620	£150,277
Total Expenses	£21,741	£21,830	£21,946	£22,065	£22,199	£109,780
Profit Before Tax	£7,047	£7,390	£8,004	£8,634	£9,421	£40,497
Profit After Tax	£5,708	£5,986	£6,484	£6,994	£7,631	£32,802
Change In Property Value	£12,750	£13,133	£24,799	£28,541	£30,253	£109,475
Net Return	£18,458	£19,118	£31,282	£35,535	£37,884	£142,278
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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