Flat
M15
2 beds
2 baths
Elizabeth Tower, 141 Chester Road, Manchester M15
North West, England · M15
View property listing
Initial Investment
£127,100First YearProfit From Rental Income
£23,808
↗ 19%After 5 Years
Change In Property Value
£102,005
↗ 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 | £25,200 | £25,578 | £26,217 | £26,873 | £27,679 | £131,547 |
| Total Expenses | £20,231 | £20,315 | £20,422 | £20,531 | £20,655 | £102,155 |
| Profit Before Tax | £4,969 | £5,263 | £5,795 | £6,341 | £7,024 | £29,393 |
| Profit After Tax | £4,025 | £4,263 | £4,694 | £5,137 | £5,690 | £23,808 |
| Change In Property Value | £11,880 | £12,236 | £23,106 | £26,593 | £28,189 | £102,005 |
| Net Return | £15,905 | £16,499 | £27,801 | £31,730 | £33,879 | £125,813 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 13% | 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