Flat
M15
2 beds
2 baths
Chester Road, Manchester M15
North West, England · M15
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£34,210
↗ 24%After 5 Years
Change In Property Value
£112,051
↗ 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 | £29,580 | £30,024 | £30,774 | £31,544 | £32,490 | £154,412 |
| Total Expenses | £22,217 | £22,307 | £22,425 | £22,546 | £22,683 | £112,178 |
| Profit Before Tax | £7,363 | £7,717 | £8,349 | £8,998 | £9,807 | £42,234 |
| Profit After Tax | £5,964 | £6,251 | £6,763 | £7,288 | £7,944 | £34,210 |
| Change In Property Value | £13,050 | £13,442 | £25,382 | £29,212 | £30,965 | £112,051 |
| Net Return | £19,014 | £19,692 | £32,145 | £36,501 | £38,909 | £146,261 |
| 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