Flat M15 2 beds 2 baths

Chester Road, Manchester M15

North West, England · M15

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£24,588

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£94,020

↗ 26%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,096	£24,457	£25,069	£25,696	£26,466	£125,784
Total Expenses	£18,891	£18,973	£19,077	£19,184	£19,304	£95,429
Profit Before Tax	£5,205	£5,484	£5,992	£6,512	£7,163	£30,356
Profit After Tax	£4,216	£4,442	£4,853	£5,275	£5,802	£24,588
Change In Property Value	£10,950	£11,279	£21,298	£24,512	£25,982	£94,020
Net Return	£15,166	£15,721	£26,151	£29,786	£31,784	£118,608
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	13%	14%	22%	26%	27%	102%

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