Flat
M15
1 bed
1 bath
Castle Wharf, 2A Chester Road, Manchester M15
North West, England · M15
View property listing
Initial Investment
£92,100First YearProfit From Rental Income
£22,299
↗ 24%After 5 Years
Change In Property Value
£81,667
↗ 28%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,348 | £18,623 | £18,903 | £19,375 | £19,860 | £95,108 |
| Total Expenses | £13,359 | £13,436 | £13,505 | £13,594 | £13,685 | £67,579 |
| Profit Before Tax | £4,989 | £5,187 | £5,398 | £5,781 | £6,174 | £27,529 |
| Profit After Tax | £4,041 | £4,202 | £4,372 | £4,683 | £5,001 | £22,299 |
| Change In Property Value | £8,880 | £16,768 | £19,299 | £20,457 | £16,263 | £81,667 |
| Net Return | £12,921 | £20,970 | £23,671 | £25,139 | £21,264 | £103,966 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 14% | 23% | 26% | 27% | 23% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change