Flat M15 1 bed 1 bath

Elizabeth Tower, 141 Chester Road, Manchester M15

North West, England · M15

Initial Investment

First Year

£89,300First Year

Profit From Rental Income

After 5 Years

£21,754

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£74,186

↗ 26%After 5 Years

Return On Investment

107%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,100	£20,401	£20,912	£21,434	£22,077	£104,925
Total Expenses	£15,436	£15,513	£15,607	£15,703	£15,810	£78,068
Profit Before Tax	£4,664	£4,889	£5,305	£5,732	£6,268	£26,857
Profit After Tax	£3,778	£3,960	£4,297	£4,643	£5,077	£21,754
Change In Property Value	£8,640	£8,899	£16,805	£19,341	£20,501	£74,186
Net Return	£12,418	£12,859	£21,102	£23,983	£25,578	£95,940
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	24%	27%	29%	107%

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