Flat
M15
2 beds
2 baths
141 Chester Road, Greater Manchester M15
North West, England · M15
View property listing
Initial Investment
£149,461First YearProfit From Rental Income
£13,542
↗ 9%After 5 Years
Change In Property Value
£118,462
↗ 26%After 5 Years
Return On Investment
88%
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 | £25,200 | £25,578 | £26,217 | £26,873 | £27,679 | £131,547 |
| Total Expenses | £22,766 | £22,850 | £22,957 | £23,066 | £23,189 | £114,828 |
| Profit Before Tax | £2,434 | £2,728 | £3,261 | £3,807 | £4,490 | £16,719 |
| Profit After Tax | £1,971 | £2,210 | £2,641 | £3,083 | £3,637 | £13,542 |
| Change In Property Value | £13,797 | £14,211 | £26,834 | £30,884 | £32,737 | £118,462 |
| Net Return | £15,768 | £16,420 | £29,475 | £33,967 | £36,373 | £132,004 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 24% | 88% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change