Flat M15 2 beds 2 baths

141 Chester Road, Greater Manchester M15

North West, England · M15

Initial Investment

First Year

£142,811First Year

Profit From Rental Income

After 5 Years

£21,162

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£113,568

↗ 26%After 5 Years

Return On Investment

94%

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	£26,400	£26,796	£27,466	£28,153	£28,997	£137,812
Total Expenses	£22,132	£22,218	£22,328	£22,440	£22,567	£111,686
Profit Before Tax	£4,268	£4,578	£5,138	£5,712	£6,430	£26,126
Profit After Tax	£3,457	£3,708	£4,162	£4,627	£5,208	£21,162
Change In Property Value	£13,227	£13,623	£25,726	£29,608	£31,384	£113,568
Net Return	£16,684	£17,332	£29,887	£34,235	£36,592	£134,730
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	12%	21%	24%	26%	94%

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