Flat M15 2 beds 2 baths

141 Chester Road, Greater Manchester M15

North West, England · M15

Initial Investment

First Year

£132,311First Year

Profit From Rental Income

After 5 Years

£19,133

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£105,840

↗ 26%After 5 Years

Return On Investment

94%

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	£24,600	£24,969	£25,593	£26,233	£27,020	£128,415
Total Expenses	£20,762	£20,845	£20,950	£21,058	£21,179	£104,795
Profit Before Tax	£3,838	£4,124	£4,643	£5,175	£5,841	£23,621
Profit After Tax	£3,109	£3,341	£3,761	£4,192	£4,731	£19,133
Change In Property Value	£12,327	£12,696	£23,975	£27,593	£29,249	£105,840
Net Return	£15,435	£16,037	£27,736	£31,785	£33,980	£124,973
Return From Rental Income (%)	2%	3%	3%	3%	4%	14%
Total Net Return (%)	12%	12%	21%	24%	26%	94%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change