Flat M15 2 beds 2 baths

East Tower Deansgate Square, 9 Owen Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£139,350First Year

Profit From Rental Income

After 5 Years

£36,359

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£118,914

↗ 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	£26,724	£27,125	£27,532	£28,220	£28,926	£138,526
Total Expenses	£18,540	£18,630	£18,712	£18,822	£18,935	£93,639
Profit Before Tax	£8,184	£8,495	£8,820	£9,398	£9,990	£44,887
Profit After Tax	£6,629	£6,881	£7,144	£7,612	£8,092	£36,359
Change In Property Value	£12,930	£24,416	£28,101	£29,787	£23,681	£118,914
Net Return	£19,559	£31,297	£35,245	£37,399	£31,772	£155,273
Return From Rental Income (%)	5%	5%	5%	5%	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