Flat
M15
1 bed
1 bath
141 Chester Road, Greater Manchester M15
North West, England · M15
View property listing
Initial Investment
£104,700First YearProfit From Rental Income
£13,542
↗ 13%After 5 Years
Change In Property Value
£85,519
↗ 26%After 5 Years
Return On Investment
95%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,800 | £20,097 | £20,599 | £21,114 | £21,748 | £103,359 |
| Total Expenses | £17,152 | £17,228 | £17,321 | £17,416 | £17,522 | £86,640 |
| Profit Before Tax | £2,648 | £2,869 | £3,278 | £3,698 | £4,225 | £16,719 |
| Profit After Tax | £2,145 | £2,324 | £2,656 | £2,995 | £3,423 | £13,542 |
| Change In Property Value | £9,960 | £10,259 | £19,372 | £22,295 | £23,633 | £85,519 |
| Net Return | £12,105 | £12,583 | £22,028 | £25,291 | £27,056 | £99,062 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 12% | 12% | 21% | 24% | 26% | 95% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change