Flat M15 2 beds 2 baths

Elizabeth Tower, 141 Chester Road, Manchester M15

North West, England · M15

Initial Investment

First Year

£121,150First Year

Profit From Rental Income

After 5 Years

£30,937

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£104,567

↗ 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	£23,496	£23,848	£24,206	£24,811	£25,432	£121,794
Total Expenses	£16,544	£16,629	£16,706	£16,808	£16,913	£83,600
Profit Before Tax	£6,952	£7,219	£7,500	£8,003	£8,519	£38,193
Profit After Tax	£5,631	£5,848	£6,075	£6,482	£6,900	£30,937
Change In Property Value	£11,370	£21,470	£24,710	£26,193	£20,823	£104,567
Net Return	£17,001	£27,318	£30,786	£32,676	£27,724	£135,504
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