Flat M15 2 beds 2 baths

141 Chester Road, Greater Manchester M15

North West, England · M15

Initial Investment

First Year

£142,811First Year

Profit From Rental Income

After 5 Years

£37,383

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£121,642

↗ 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	£27,336	£27,746	£28,162	£28,866	£29,588	£141,699
Total Expenses	£18,919	£19,010	£19,093	£19,205	£19,320	£95,547
Profit Before Tax	£8,417	£8,736	£9,069	£9,661	£10,268	£46,151
Profit After Tax	£6,818	£7,076	£7,346	£7,826	£8,317	£37,383
Change In Property Value	£13,227	£24,976	£28,745	£30,470	£24,224	£121,642
Net Return	£20,044	£32,052	£36,092	£38,296	£32,541	£159,025
Return From Rental Income (%)	5%	5%	5%	5%	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