Flat
M15
2 beds
2 baths
141 Chester Road, Greater Manchester M15
North West, England · M15
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£24,096
↗ 20%After 5 Years
Change In Property Value
£97,884
↗ 26%After 5 Years
Return On Investment
100%
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 | £24,600 | £24,969 | £25,593 | £26,233 | £27,020 | £128,415 |
| Total Expenses | £19,537 | £19,619 | £19,725 | £19,833 | £19,954 | £98,667 |
| Profit Before Tax | £5,064 | £5,350 | £5,868 | £6,400 | £7,066 | £29,748 |
| Profit After Tax | £4,101 | £4,333 | £4,753 | £5,184 | £5,724 | £24,096 |
| Change In Property Value | £11,400 | £11,742 | £22,173 | £25,519 | £27,050 | £97,884 |
| Net Return | £15,501 | £16,075 | £26,926 | £30,703 | £32,774 | £121,980 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change