Flat M15 1 bed 1 bath

141 Chester Road, Greater Manchester M15

North West, England · M15

Initial Investment

First Year

£104,700First Year

Profit From Rental Income

After 5 Years

£11,259

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£85,519

↗ 26%After 5 Years

Return On Investment

92%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,200	£19,488	£19,975	£20,475	£21,089	£100,227
Total Expenses	£17,092	£17,167	£17,259	£17,352	£17,456	£86,326
Profit Before Tax	£2,108	£2,321	£2,717	£3,122	£3,632	£13,900
Profit After Tax	£1,707	£1,880	£2,200	£2,529	£2,942	£11,259
Change In Property Value	£9,960	£10,259	£19,372	£22,295	£23,633	£85,519
Net Return	£11,667	£12,139	£21,572	£24,824	£26,575	£96,779
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	12%	21%	24%	25%	92%

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