Flat M15 2 beds 2 baths

Elizabeth Tower, 141 Chester Road, Manchester M15

North West, England · M15

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£14,286

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£95,308

↗ 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	£21,600	£21,924	£22,472	£23,034	£23,725	£112,755
Total Expenses	£18,840	£18,918	£19,016	£19,116	£19,228	£95,118
Profit Before Tax	£2,760	£3,006	£3,456	£3,918	£4,497	£17,637
Profit After Tax	£2,236	£2,435	£2,800	£3,174	£3,643	£14,286
Change In Property Value	£11,100	£11,433	£21,589	£24,847	£26,338	£95,308
Net Return	£13,336	£13,868	£24,389	£28,021	£29,981	£109,594
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	11%	12%	21%	24%	25%	93%

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