Flat M15 2 beds 2 baths

141 Chester Road, Greater Manchester M15

North West, England · M15

Initial Investment

First Year

£139,311First Year

Profit From Rental Income

After 5 Years

£36,328

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£118,883

↗ 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	£26,712	£27,113	£27,519	£28,207	£28,913	£138,464
Total Expenses	£18,535	£18,625	£18,707	£18,817	£18,931	£93,615
Profit Before Tax	£8,177	£8,488	£8,813	£9,390	£9,982	£44,849
Profit After Tax	£6,623	£6,875	£7,138	£7,606	£8,085	£36,328
Change In Property Value	£12,927	£24,410	£28,093	£29,779	£23,674	£118,883
Net Return	£19,550	£31,285	£35,232	£37,385	£31,760	£155,211
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