Flat
M15
2 beds
2 baths
Chester Road, Manchester, Greater Manchester M15
North West, England · M15
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£30,792
↗ 24%After 5 Years
Change In Property Value
£103,035
↗ 26%After 5 Years
Return On Investment
104%
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 | £27,204 | £27,612 | £28,302 | £29,010 | £29,880 | £142,009 |
| Total Expenses | £20,590 | £20,677 | £20,789 | £20,904 | £21,034 | £103,994 |
| Profit Before Tax | £6,614 | £6,935 | £7,513 | £8,106 | £8,847 | £38,014 |
| Profit After Tax | £5,357 | £5,617 | £6,086 | £6,566 | £7,166 | £30,792 |
| Change In Property Value | £12,000 | £12,360 | £23,340 | £26,862 | £28,474 | £103,035 |
| Net Return | £17,357 | £17,977 | £29,425 | £33,428 | £35,640 | £133,827 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change