Flat
M15
2 beds
2 baths
141 Chester Road, Greater Manchester M15
North West, England · M15
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£21,686
↗ 17%After 5 Years
Change In Property Value
£101,748
↗ 26%After 5 Years
Return On Investment
97%
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 | £24,600 | £24,969 | £25,593 | £26,233 | £27,020 | £128,415 |
| Total Expenses | £20,132 | £20,215 | £20,320 | £20,428 | £20,549 | £101,643 |
| Profit Before Tax | £4,468 | £4,754 | £5,273 | £5,805 | £6,471 | £26,772 |
| Profit After Tax | £3,619 | £3,851 | £4,271 | £4,702 | £5,241 | £21,686 |
| Change In Property Value | £11,850 | £12,206 | £23,048 | £26,526 | £28,118 | £101,748 |
| Net Return | £15,469 | £16,057 | £27,319 | £31,229 | £33,359 | £123,433 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 26% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change