Flat M15 2 beds 2 baths

Elizabeth Tower, 141 Chester Road, Manchester, Greater Manchester M15

North West, England · M15

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£53,923

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£165,542

↗ 28%After 5 Years

Return On Investment

111%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£37,200	£37,758	£38,324	£39,282	£40,265	£192,829
Total Expenses	£25,025	£25,131	£25,228	£25,366	£25,507	£126,257
Profit Before Tax	£12,175	£12,627	£13,096	£13,916	£14,758	£66,572
Profit After Tax	£9,862	£10,228	£10,608	£11,272	£11,954	£53,923
Change In Property Value	£18,000	£33,990	£39,119	£41,467	£32,966	£165,542
Net Return	£27,862	£44,218	£49,727	£52,739	£44,920	£219,465
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	22%	25%	27%	23%	111%

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