Flat
M15
1 bed
1 bath
42 Ellesmere Street, Castlefield M15
North West, England · M15
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£5,121
↗ 12%After 5 Years
Change In Property Value
£36,062
↗ 26%After 5 Years
Return On Investment
96%
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 | £9,480 | £9,622 | £9,863 | £10,109 | £10,413 | £49,487 |
| Total Expenses | £8,503 | £8,563 | £8,630 | £8,698 | £8,771 | £43,164 |
| Profit Before Tax | £978 | £1,059 | £1,233 | £1,411 | £1,641 | £6,322 |
| Profit After Tax | £792 | £858 | £999 | £1,143 | £1,330 | £5,121 |
| Change In Property Value | £4,200 | £4,326 | £8,169 | £9,402 | £9,966 | £36,062 |
| Net Return | £4,992 | £5,184 | £9,168 | £10,545 | £11,295 | £41,184 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 12% | 12% | 21% | 25% | 26% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change