Flat
M15
1 bed
1 bath
Elizabeth Tower, 141 Chester Road, Manchester M15
North West, England · M15
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£22,202
↗ 24%After 5 Years
Change In Property Value
£81,391
↗ 28%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,288 | £18,562 | £18,841 | £19,312 | £19,795 | £94,797 |
| Total Expenses | £13,320 | £13,398 | £13,467 | £13,556 | £13,647 | £67,387 |
| Profit Before Tax | £4,968 | £5,164 | £5,374 | £5,756 | £6,148 | £27,410 |
| Profit After Tax | £4,024 | £4,183 | £4,353 | £4,662 | £4,980 | £22,202 |
| Change In Property Value | £8,850 | £16,712 | £19,234 | £20,388 | £16,208 | £81,391 |
| Net Return | £12,874 | £20,895 | £23,587 | £25,050 | £21,188 | £103,594 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 14% | 23% | 26% | 27% | 23% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change