Flat M15 1 bed 1 bath

141 Chester Road, Greater Manchester M15

North West, England · M15

Initial Investment

First Year

£97,311First Year

Profit From Rental Income

After 5 Years

£23,850

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£85,775

↗ 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	£19,272	£19,561	£19,854	£20,351	£20,860	£99,898
Total Expenses	£13,930	£14,009	£14,079	£14,171	£14,264	£70,453
Profit Before Tax	£5,342	£5,552	£5,775	£6,180	£6,595	£29,445
Profit After Tax	£4,327	£4,497	£4,678	£5,006	£5,342	£23,850
Change In Property Value	£9,327	£17,612	£20,270	£21,486	£17,081	£85,775
Net Return	£13,654	£22,109	£24,948	£26,492	£22,423	£109,625
Return From Rental Income (%)	4%	5%	5%	5%	5%	25%
Total Net Return (%)	14%	23%	26%	27%	23%	113%

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