Flat M15 2 beds 2 baths

141 Chester Road, Greater Manchester M15

North West, England · M15

Initial Investment

First Year

£132,311First Year

Profit From Rental Income

After 5 Years

£34,263

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£113,365

↗ 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	£25,476	£25,858	£26,246	£26,902	£27,575	£132,057
Total Expenses	£17,768	£17,856	£17,936	£18,043	£18,153	£89,757
Profit Before Tax	£7,708	£8,002	£8,310	£8,859	£9,421	£42,300
Profit After Tax	£6,244	£6,482	£6,731	£7,176	£7,631	£34,263
Change In Property Value	£12,327	£23,277	£26,789	£28,397	£22,576	£113,365
Net Return	£18,570	£29,758	£33,521	£35,572	£30,207	£147,629
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	22%	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