Flat M15 3 beds 2 baths

South Tower, 9 Owen Street, Deansgate Square M15

North West, England · M15

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£51,332

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£158,644

↗ 28%After 5 Years

Return On Investment

111%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£35,652	£36,187	£36,730	£37,648	£38,589	£184,805
Total Expenses	£24,066	£24,169	£24,265	£24,398	£24,535	£121,433
Profit Before Tax	£11,586	£12,017	£12,465	£13,250	£14,054	£63,372
Profit After Tax	£9,385	£9,734	£10,097	£10,732	£11,384	£51,332
Change In Property Value	£17,250	£32,574	£37,489	£39,739	£31,592	£158,644
Net Return	£26,635	£42,308	£47,586	£50,471	£42,976	£209,976
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	22%	25%	27%	23%	111%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change