Flat M15 2 beds 2 baths

Elizabeth Tower, 141 Chester Road, Manchester M15

North West, England · M15

Initial Investment

First Year

£130,250First Year

Profit From Rental Income

After 5 Years

£33,670

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£111,741

↗ 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	£25,116	£25,493	£25,875	£26,522	£27,185	£130,191
Total Expenses	£17,542	£17,630	£17,709	£17,816	£17,925	£88,623
Profit Before Tax	£7,574	£7,863	£8,166	£8,706	£9,260	£41,568
Profit After Tax	£6,135	£6,369	£6,614	£7,052	£7,501	£33,670
Change In Property Value	£12,150	£22,943	£26,406	£27,990	£22,252	£111,741
Net Return	£18,285	£29,312	£33,020	£35,042	£29,753	£145,411
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