Flat M16 1 bed 1 bath

501 Chester Road, Manchester M16

North West, England · M16

Initial Investment

First Year

£42,400First Year

Profit From Rental Income

After 5 Years

£5,885

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£38,075

↗ 28%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,556	£8,684	£8,815	£9,035	£9,261	£44,351
Total Expenses	£7,296	£7,359	£7,413	£7,476	£7,542	£37,085
Profit Before Tax	£1,260	£1,326	£1,402	£1,558	£1,719	£7,266
Profit After Tax	£1,021	£1,074	£1,136	£1,262	£1,392	£5,885
Change In Property Value	£4,140	£7,818	£8,997	£9,537	£7,582	£38,075
Net Return	£5,161	£8,892	£10,133	£10,800	£8,975	£43,960
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	12%	21%	24%	25%	21%	104%

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