Flat M15 2 beds 2 baths

141 Chester Road, Greater Manchester M15

North West, England · M15

Initial Investment

First Year

£149,461First Year

Profit From Rental Income

After 5 Years

£39,351

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£126,885

↗ 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	£28,512	£28,940	£29,374	£30,108	£30,861	£147,794
Total Expenses	£19,648	£19,741	£19,825	£19,941	£20,058	£99,213
Profit Before Tax	£8,864	£9,199	£9,549	£10,168	£10,802	£48,581
Profit After Tax	£7,180	£7,451	£7,734	£8,236	£8,750	£39,351
Change In Property Value	£13,797	£26,053	£29,984	£31,783	£25,268	£126,885
Net Return	£20,976	£33,504	£37,719	£40,019	£34,018	£166,235
Return From Rental Income (%)	5%	5%	5%	6%	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