Flat M15 2 beds 2 baths

141 Chester Road, Greater Manchester M15

North West, England · M15

Initial Investment

First Year

£139,311First Year

Profit From Rental Income

After 5 Years

£22,769

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£110,992

↗ 26%After 5 Years

Return On Investment

96%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,400	£26,796	£27,466	£28,153	£28,997	£137,812
Total Expenses	£21,735	£21,821	£21,931	£22,044	£22,171	£109,702
Profit Before Tax	£4,665	£4,975	£5,535	£6,109	£6,826	£28,110
Profit After Tax	£3,778	£4,030	£4,483	£4,948	£5,529	£22,769
Change In Property Value	£12,927	£13,314	£25,142	£28,936	£30,672	£110,992
Net Return	£16,705	£17,344	£29,625	£33,885	£36,202	£133,761
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	12%	12%	21%	24%	26%	96%

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