Flat M15 2 beds 2 baths

Chester Road, Manchester, Greater Manchester M15

North West, England · M15

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£33,143

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£110,361

↗ 28%After 5 Years

Return On Investment

112%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,804	£25,176	£25,554	£26,193	£26,847	£128,574
Total Expenses	£17,350	£17,438	£17,516	£17,622	£17,730	£87,657
Profit Before Tax	£7,454	£7,738	£8,037	£8,570	£9,117	£40,917
Profit After Tax	£6,037	£6,268	£6,510	£6,942	£7,385	£33,143
Change In Property Value	£12,000	£22,660	£26,080	£27,644	£21,977	£110,361
Net Return	£18,037	£28,928	£32,590	£34,586	£29,362	£143,504
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	23%	25%	27%	23%	112%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change