Flat
M15
2 beds
2 baths
Castle Wharf, 2 Chester Road, Manchester M15
North West, England · M15
View property listing
Initial Investment
£115,200First YearProfit From Rental Income
£29,161
↗ 25%After 5 Years
Change In Property Value
£99,877
↗ 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 | £22,440 | £22,777 | £23,118 | £23,696 | £24,289 | £116,320 |
| Total Expenses | £15,891 | £15,975 | £16,050 | £16,150 | £16,252 | £80,318 |
| Profit Before Tax | £6,549 | £6,802 | £7,068 | £7,546 | £8,037 | £36,002 |
| Profit After Tax | £5,304 | £5,509 | £5,725 | £6,113 | £6,510 | £29,161 |
| Change In Property Value | £10,860 | £20,507 | £23,602 | £25,018 | £19,889 | £99,877 |
| Net Return | £16,164 | £26,017 | £29,327 | £31,131 | £26,399 | £129,038 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 23% | 25% | 27% | 23% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change