Flat
M15
2 beds
2 baths
Elizabeth Tower, 141 Chester Road, Manchester M15
North West, England · M15
View property listing
Initial Investment
£127,100First YearProfit From Rental Income
£30,384
↗ 24%After 5 Years
Change In Property Value
£102,005
↗ 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 | £26,928 | £27,332 | £28,015 | £28,716 | £29,577 | £140,568 |
| Total Expenses | £20,404 | £20,490 | £20,602 | £20,716 | £20,844 | £103,057 |
| Profit Before Tax | £6,524 | £6,841 | £7,413 | £8,000 | £8,733 | £37,511 |
| Profit After Tax | £5,284 | £5,542 | £6,005 | £6,480 | £7,073 | £30,384 |
| Change In Property Value | £11,880 | £12,236 | £23,106 | £26,593 | £28,189 | £102,005 |
| Net Return | £17,164 | £17,778 | £29,111 | £33,073 | £35,262 | £132,389 |
| 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