Flat M15 2 beds 2 baths

Ellesmere Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£69,400First Year

Profit From Rental Income

After 5 Years

£13,905

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£58,730

↗ 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	£15,504	£15,737	£16,130	£16,533	£17,029	£80,933
Total Expenses	£12,596	£12,666	£12,748	£12,832	£12,924	£63,766
Profit Before Tax	£2,908	£3,071	£3,382	£3,701	£4,105	£17,167
Profit After Tax	£2,355	£2,488	£2,740	£2,998	£3,325	£13,905
Change In Property Value	£6,840	£7,045	£13,304	£15,311	£16,230	£58,730
Net Return	£9,195	£9,533	£16,043	£18,309	£19,555	£72,635
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