Flat
M15
1 bed
1 bath
141 Chester Road, Greater Manchester M15
North West, England · M15
View property listing
Initial Investment
£97,311First YearProfit From Rental Income
£19,218
↗ 20%After 5 Years
Change In Property Value
£80,081
↗ 26%After 5 Years
Return On Investment
102%
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 | £20,400 | £20,706 | £21,224 | £21,754 | £22,407 | £106,491 |
| Total Expenses | £16,374 | £16,451 | £16,546 | £16,643 | £16,751 | £82,765 |
| Profit Before Tax | £4,026 | £4,255 | £4,678 | £5,112 | £5,656 | £23,726 |
| Profit After Tax | £3,261 | £3,446 | £3,789 | £4,140 | £4,582 | £19,218 |
| Change In Property Value | £9,327 | £9,606 | £18,140 | £20,878 | £22,130 | £80,081 |
| Net Return | £12,587 | £13,053 | £21,929 | £25,018 | £26,712 | £99,299 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 13% | 23% | 26% | 27% | 102% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change