Flat M15 1 bed 1 bath

Ellesmere Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£7,068

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£41,214

↗ 26%After 5 Years

Return On Investment

99%

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	£10,836	£10,999	£11,274	£11,555	£11,902	£56,565
Total Expenses	£9,432	£9,494	£9,564	£9,636	£9,714	£47,840
Profit Before Tax	£1,404	£1,505	£1,709	£1,919	£2,188	£8,726
Profit After Tax	£1,138	£1,219	£1,384	£1,554	£1,773	£7,068
Change In Property Value	£4,800	£4,944	£9,336	£10,745	£11,389	£41,214
Net Return	£5,938	£6,163	£10,720	£12,299	£13,162	£48,282
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	12%	13%	22%	25%	27%	99%

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