Flat
M15
2 beds
2 baths
Elizabeth Tower, 141 Chester Road, Manchester M15
North West, England · M15
View property listing
Initial Investment
£121,150First YearProfit From Rental Income
£15,123
↗ 12%After 5 Years
Change In Property Value
£97,626
↗ 26%After 5 Years
Return On Investment
93%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,200 | £22,533 | £23,096 | £23,674 | £24,384 | £115,887 |
| Total Expenses | £19,257 | £19,336 | £19,435 | £19,537 | £19,651 | £97,216 |
| Profit Before Tax | £2,943 | £3,197 | £3,661 | £4,137 | £4,733 | £18,671 |
| Profit After Tax | £2,384 | £2,589 | £2,965 | £3,351 | £3,834 | £15,123 |
| Change In Property Value | £11,370 | £11,711 | £22,114 | £25,452 | £26,979 | £97,626 |
| Net Return | £13,754 | £14,301 | £25,080 | £28,802 | £30,813 | £112,750 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 25% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change