Flat
M15
2 beds
2 baths
141 Chester Road, Greater Manchester M15
North West, England · M15
View property listing
Initial Investment
£132,311First YearProfit From Rental Income
£16,849
↗ 13%After 5 Years
Change In Property Value
£105,840
↗ 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 | £24,000 | £24,360 | £24,969 | £25,593 | £26,361 | £125,283 |
| Total Expenses | £20,702 | £20,784 | £20,888 | £20,994 | £21,114 | £104,482 |
| Profit Before Tax | £3,298 | £3,576 | £4,081 | £4,599 | £5,247 | £20,802 |
| Profit After Tax | £2,671 | £2,897 | £3,306 | £3,725 | £4,250 | £16,849 |
| Change In Property Value | £12,327 | £12,696 | £23,975 | £27,593 | £29,249 | £105,840 |
| Net Return | £14,998 | £15,593 | £27,281 | £31,318 | £33,499 | £122,690 |
| Return From Rental Income (%) | 2% | 2% | 2% | 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