Flat
M15
1 bed
1 bath
Elizabeth Tower, 141 Chester Road, Manchester M15
North West, England · M15
View property listing
Initial Investment
£92,100First YearProfit From Rental Income
£20,560
↗ 22%After 5 Years
Change In Property Value
£76,246
↗ 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 | £20,124 | £20,426 | £20,937 | £21,460 | £22,104 | £105,050 |
| Total Expenses | £15,756 | £15,832 | £15,926 | £16,023 | £16,130 | £79,667 |
| Profit Before Tax | £4,368 | £4,593 | £5,010 | £5,437 | £5,974 | £25,383 |
| Profit After Tax | £3,538 | £3,721 | £4,058 | £4,404 | £4,839 | £20,560 |
| Change In Property Value | £8,880 | £9,146 | £17,271 | £19,878 | £21,071 | £76,246 |
| Net Return | £12,418 | £12,867 | £21,330 | £24,282 | £25,910 | £96,806 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change