Flat M15 2 beds 2 baths

East Tower Deansgate Square, 9 Owen Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£154,400First Year

Profit From Rental Income

After 5 Years

£40,822

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£130,778

↗ 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	£29,388	£29,829	£30,276	£31,033	£31,809	£152,335
Total Expenses	£20,190	£20,284	£20,370	£20,487	£20,607	£101,938
Profit Before Tax	£9,198	£9,545	£9,907	£10,546	£11,202	£50,398
Profit After Tax	£7,451	£7,731	£8,024	£8,542	£9,073	£40,822
Change In Property Value	£14,220	£26,852	£30,904	£32,759	£26,043	£130,778
Net Return	£21,671	£34,584	£38,929	£41,301	£35,116	£171,600
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
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