Flat M15 2 beds 2 baths

Chester Road, Manchester M15

North West, England · M15

Initial Investment

First Year

£140,750First Year

Profit From Rental Income

After 5 Years

£36,790

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£120,018

↗ 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	£26,976	£27,381	£27,791	£28,486	£29,198	£139,832
Total Expenses	£18,694	£18,784	£18,866	£18,978	£19,091	£94,413
Profit Before Tax	£8,282	£8,596	£8,925	£9,509	£10,107	£45,419
Profit After Tax	£6,709	£6,963	£7,229	£7,702	£8,187	£36,790
Change In Property Value	£13,050	£24,643	£28,362	£30,063	£23,900	£120,018
Net Return	£19,759	£31,606	£35,591	£37,765	£32,087	£156,807
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
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