Flat M15 2 beds 2 baths

South Tower Deansgate Square, 9 Owen Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£121,500First Year

Profit From Rental Income

After 5 Years

£31,033

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£104,843

↗ 28%After 5 Years

Return On Investment

112%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,556	£23,909	£24,268	£24,875	£25,497	£122,105
Total Expenses	£16,582	£16,667	£16,744	£16,847	£16,952	£83,792
Profit Before Tax	£6,974	£7,242	£7,524	£8,028	£8,545	£38,312
Profit After Tax	£5,649	£5,866	£6,094	£6,503	£6,921	£31,033
Change In Property Value	£11,400	£21,527	£24,776	£26,262	£20,878	£104,843
Net Return	£17,049	£27,393	£30,870	£32,765	£27,800	£135,876
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	23%	25%	27%	23%	112%

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