Flat M15 2 beds 2 baths

Elizabeth Tower, 141 Chester Road, Manchester, Greater Manchester M15

North West, England · M15

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£45,828

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£154,553

↗ 26%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£39,600	£40,194	£41,199	£42,229	£43,496	£206,717
Total Expenses	£29,765	£29,870	£30,014	£30,161	£30,330	£150,140
Profit Before Tax	£9,835	£10,324	£11,185	£12,068	£13,166	£56,577
Profit After Tax	£7,966	£8,362	£9,060	£9,775	£10,664	£45,828
Change In Property Value	£18,000	£18,540	£35,010	£40,293	£42,711	£154,553
Net Return	£25,966	£26,902	£44,070	£50,068	£53,375	£200,381
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	13%	14%	22%	25%	27%	101%

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