Flat
M15
1 bed
1 bath
Castle Wharf, 2A Chester Road, Manchester M15
North West, England · M15
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£23,632
↗ 30%After 5 Years
Change In Property Value
£65,685
↗ 26%After 5 Years
Return On Investment
115%
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 | £19,200 | £19,488 | £19,975 | £20,475 | £21,089 | £100,227 |
| Total Expenses | £14,037 | £14,112 | £14,204 | £14,297 | £14,401 | £71,052 |
| Profit Before Tax | £5,163 | £5,376 | £5,772 | £6,177 | £6,687 | £29,175 |
| Profit After Tax | £4,182 | £4,355 | £4,675 | £5,004 | £5,417 | £23,632 |
| Change In Property Value | £7,650 | £7,880 | £14,879 | £17,125 | £18,152 | £65,685 |
| Net Return | £11,832 | £12,234 | £19,554 | £22,128 | £23,569 | £89,317 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change