Flat
M15
2 beds
2 baths
141 Chester Road, Greater Manchester M15
North West, England · M15
View property listing
Initial Investment
£139,311First YearProfit From Rental Income
£27,335
↗ 20%After 5 Years
Change In Property Value
£110,992
↗ 26%After 5 Years
Return On Investment
99%
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 | £27,600 | £28,014 | £28,714 | £29,432 | £30,315 | £144,076 |
| Total Expenses | £21,855 | £21,943 | £22,056 | £22,172 | £22,302 | £110,328 |
| Profit Before Tax | £5,745 | £6,071 | £6,658 | £7,261 | £8,013 | £33,747 |
| Profit After Tax | £4,653 | £4,918 | £5,393 | £5,881 | £6,490 | £27,335 |
| Change In Property Value | £12,927 | £13,314 | £25,142 | £28,936 | £30,672 | £110,992 |
| Net Return | £17,580 | £18,232 | £30,535 | £34,817 | £37,163 | £138,327 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 27% | 99% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change