Flat
M15
2 beds
2 baths
Elizabeth Tower, 141 Chester Road, Manchester M15
North West, England · M15
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£30,023
↗ 25%After 5 Years
Change In Property Value
£102,084
↗ 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 | £22,944 | £23,288 | £23,637 | £24,228 | £24,834 | £118,932 |
| Total Expenses | £16,199 | £16,284 | £16,359 | £16,460 | £16,564 | £81,866 |
| Profit Before Tax | £6,745 | £7,005 | £7,278 | £7,768 | £8,270 | £37,066 |
| Profit After Tax | £5,463 | £5,674 | £5,895 | £6,292 | £6,699 | £30,023 |
| Change In Property Value | £11,100 | £20,961 | £24,124 | £25,571 | £20,329 | £102,084 |
| Net Return | £16,563 | £26,634 | £30,019 | £31,863 | £27,028 | £132,108 |
| 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