Flat M15 2 beds 2 baths

Chester Road, Manchester M15

North West, England · M15

Initial Investment

First Year

£140,750First Year

Profit From Rental Income

After 5 Years

£26,675

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£112,051

↗ 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	£27,600	£28,014	£28,714	£29,432	£30,315	£144,076
Total Expenses	£22,019	£22,106	£22,219	£22,335	£22,466	£111,144
Profit Before Tax	£5,581	£5,908	£6,495	£7,098	£7,850	£32,932
Profit After Tax	£4,521	£4,785	£5,261	£5,749	£6,358	£26,675
Change In Property Value	£13,050	£13,442	£25,382	£29,212	£30,965	£112,051
Net Return	£17,571	£18,227	£30,643	£34,961	£37,323	£138,726
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	12%	13%	22%	25%	27%	99%

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