Flat
M15
2 beds
2 baths
Chester Road, Manchester M15
North West, England · M15
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£27,008
↗ 23%After 5 Years
Change In Property Value
£94,020
↗ 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 | £24,732 | £25,103 | £25,731 | £26,374 | £27,165 | £129,104 |
| Total Expenses | £18,955 | £19,038 | £19,143 | £19,252 | £19,373 | £95,761 |
| Profit Before Tax | £5,777 | £6,065 | £6,587 | £7,122 | £7,792 | £33,344 |
| Profit After Tax | £4,680 | £4,913 | £5,336 | £5,769 | £6,311 | £27,008 |
| Change In Property Value | £10,950 | £11,279 | £21,298 | £24,512 | £25,982 | £94,020 |
| Net Return | £15,630 | £16,191 | £26,633 | £30,281 | £32,294 | £121,028 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 13% | 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