Flat M15 1 bed 1 bath

Castle Wharf, 2A Chester Road, Manchester M15

North West, England · M15

Initial Investment

First Year

£92,100First Year

Profit From Rental Income

After 5 Years

£19,327

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£76,246

↗ 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	£19,800	£20,097	£20,599	£21,114	£21,748	£103,359
Total Expenses	£15,724	£15,800	£15,893	£15,988	£16,094	£79,498
Profit Before Tax	£4,076	£4,297	£4,707	£5,126	£5,654	£23,861
Profit After Tax	£3,302	£3,481	£3,812	£4,152	£4,580	£19,327
Change In Property Value	£8,880	£9,146	£17,271	£19,878	£21,071	£76,246
Net Return	£12,182	£12,627	£21,084	£24,030	£25,650	£95,573
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change