Flat
M15
2 beds
2 baths
141 Chester Road, Greater Manchester M15
North West, England · M15
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£21,813
↗ 18%After 5 Years
Change In Property Value
£97,884
↗ 26%After 5 Years
Return On Investment
99%
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 | £19,477 | £19,559 | £19,662 | £19,769 | £19,888 | £98,354 |
| Profit Before Tax | £4,524 | £4,801 | £5,307 | £5,825 | £6,473 | £26,929 |
| Profit After Tax | £3,664 | £3,889 | £4,298 | £4,718 | £5,243 | £21,813 |
| Change In Property Value | £11,400 | £11,742 | £22,173 | £25,519 | £27,050 | £97,884 |
| Net Return | £15,064 | £15,631 | £26,471 | £30,237 | £32,293 | £119,696 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change