Flat M15 1 bed 1 bath

141 Chester Road, Greater Manchester M15

North West, England · M15

Initial Investment

First Year

£97,311First Year

Profit From Rental Income

After 5 Years

£16,935

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£80,081

↗ 26%After 5 Years

Return On Investment

100%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,800	£20,097	£20,599	£21,114	£21,748	£103,359
Total Expenses	£16,314	£16,390	£16,483	£16,579	£16,685	£82,452
Profit Before Tax	£3,486	£3,707	£4,116	£4,536	£5,063	£20,907
Profit After Tax	£2,823	£3,003	£3,334	£3,674	£4,101	£16,935
Change In Property Value	£9,327	£9,606	£18,140	£20,878	£22,130	£80,081
Net Return	£12,150	£12,609	£21,474	£24,552	£26,231	£97,016
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	13%	22%	25%	27%	100%

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