Flat M15 2 beds 2 baths

Owen Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£40,919

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£131,054

↗ 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	£29,448	£29,890	£30,338	£31,097	£31,874	£152,646
Total Expenses	£20,228	£20,322	£20,408	£20,526	£20,646	£102,130
Profit Before Tax	£9,220	£9,568	£9,930	£10,571	£11,228	£50,517
Profit After Tax	£7,468	£7,750	£8,043	£8,562	£9,095	£40,919
Change In Property Value	£14,250	£26,909	£30,970	£32,828	£26,098	£131,054
Net Return	£21,718	£34,659	£39,013	£41,390	£35,193	£171,972
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