Flat
M15
2 beds
2 baths
141 Chester Road, Greater Manchester M15
North West, England · M15
View property listing
Initial Investment
£142,811First YearProfit From Rental Income
£18,879
↗ 13%After 5 Years
Change In Property Value
£113,568
↗ 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 | £25,800 | £26,187 | £26,842 | £27,513 | £28,338 | £134,679 |
| Total Expenses | £22,072 | £22,157 | £22,265 | £22,376 | £22,502 | £111,372 |
| Profit Before Tax | £3,728 | £4,030 | £4,576 | £5,136 | £5,837 | £23,307 |
| Profit After Tax | £3,019 | £3,264 | £3,707 | £4,160 | £4,728 | £18,879 |
| Change In Property Value | £13,227 | £13,623 | £25,726 | £29,608 | £31,384 | £113,568 |
| Net Return | £16,246 | £16,888 | £29,432 | £33,768 | £36,112 | £132,447 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| 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