Flat
M15
2 beds
2 baths
141 Chester Road, Greater Manchester M15
North West, England · M15
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£19,402
↗ 15%After 5 Years
Change In Property Value
£101,748
↗ 26%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,000 | £24,360 | £24,969 | £25,593 | £26,361 | £125,283 |
| Total Expenses | £20,072 | £20,154 | £20,257 | £20,364 | £20,483 | £101,330 |
| Profit Before Tax | £3,928 | £4,206 | £4,712 | £5,229 | £5,878 | £23,954 |
| Profit After Tax | £3,182 | £3,407 | £3,816 | £4,236 | £4,761 | £19,402 |
| Change In Property Value | £11,850 | £12,206 | £23,048 | £26,526 | £28,118 | £101,748 |
| Net Return | £15,032 | £15,613 | £26,864 | £30,762 | £32,879 | £121,150 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 12% | 12% | 21% | 24% | 26% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change