Flat
M15
1 bed
1 bath
Elizabeth Tower, 141 Chester Road, Manchester M15
North West, England · M15
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£20,492
↗ 22%After 5 Years
Change In Property Value
£75,989
↗ 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 | £20,064 | £20,365 | £20,874 | £21,396 | £22,038 | £104,737 |
| Total Expenses | £15,711 | £15,787 | £15,880 | £15,977 | £16,083 | £79,438 |
| Profit Before Tax | £4,353 | £4,578 | £4,994 | £5,419 | £5,954 | £25,299 |
| Profit After Tax | £3,526 | £3,708 | £4,045 | £4,390 | £4,823 | £20,492 |
| Change In Property Value | £8,850 | £9,116 | £17,213 | £19,811 | £20,999 | £75,989 |
| Net Return | £12,376 | £12,824 | £21,258 | £24,200 | £25,822 | £96,481 |
| 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