Flat
M15
2 beds
2 baths
South Tower, 9 Owen Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£118,700First YearProfit From Rental Income
£30,216
↗ 25%After 5 Years
Change In Property Value
£102,636
↗ 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 | £23,064 | £23,410 | £23,761 | £24,355 | £24,964 | £119,554 |
| Total Expenses | £16,276 | £16,360 | £16,436 | £16,537 | £16,641 | £82,250 |
| Profit Before Tax | £6,789 | £7,050 | £7,325 | £7,818 | £8,323 | £37,304 |
| Profit After Tax | £5,499 | £5,710 | £5,933 | £6,332 | £6,742 | £30,216 |
| Change In Property Value | £11,160 | £21,074 | £24,254 | £25,709 | £20,439 | £102,636 |
| Net Return | £16,659 | £26,784 | £30,187 | £32,042 | £27,181 | £132,852 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 23% | 25% | 27% | 23% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change