Flat
M15
2 beds
2 baths
Elizabeth Tower, 141 Chester Road, Manchester M15
North West, England · M15
View property listing
Initial Investment
£121,150First YearProfit From Rental Income
£17,407
↗ 14%After 5 Years
Change In Property Value
£97,626
↗ 26%After 5 Years
Return On Investment
95%
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 | £22,800 | £23,142 | £23,721 | £24,314 | £25,043 | £119,019 |
| Total Expenses | £19,317 | £19,397 | £19,498 | £19,601 | £19,717 | £97,529 |
| Profit Before Tax | £3,483 | £3,745 | £4,223 | £4,713 | £5,326 | £21,490 |
| Profit After Tax | £2,821 | £3,033 | £3,420 | £3,817 | £4,314 | £17,407 |
| Change In Property Value | £11,370 | £11,711 | £22,114 | £25,452 | £26,979 | £97,626 |
| Net Return | £14,191 | £14,745 | £25,535 | £29,269 | £31,293 | £115,033 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 12% | 12% | 21% | 24% | 26% | 95% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change