Flat M15 1 bed 1 bath

Elizabeth Tower, 141 Chester Road, Manchester, Greater Manchester M15

North West, England · M15

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£18,272

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£70,837

↗ 26%After 5 Years

Return On Investment

105%

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	£18,636	£18,916	£19,388	£19,873	£20,469	£97,282
Total Expenses	£14,774	£14,848	£14,938	£15,031	£15,133	£74,725
Profit Before Tax	£3,862	£4,067	£4,450	£4,842	£5,336	£22,558
Profit After Tax	£3,128	£3,295	£3,605	£3,922	£4,322	£18,272
Change In Property Value	£8,250	£8,498	£16,046	£18,468	£19,576	£70,837
Net Return	£11,378	£11,792	£19,651	£22,390	£23,898	£89,109
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

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