Flat
M15
2 beds
2 baths
Deansgate Square, 9 Owen Street, Manchester, Greater Manchester M15
North West, England · M15
View property listing
Initial Investment
£300,000First YearProfit From Rental Income
£84,062
↗ 28%After 5 Years
Change In Property Value
£245,554
↗ 28%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £55,176 | £56,004 | £56,844 | £58,265 | £59,721 | £286,010 |
| Total Expenses | £36,153 | £36,286 | £36,411 | £36,595 | £36,783 | £182,229 |
| Profit Before Tax | £19,023 | £19,718 | £20,433 | £21,670 | £22,938 | £103,781 |
| Profit After Tax | £15,408 | £15,971 | £16,550 | £17,552 | £18,580 | £84,062 |
| Change In Property Value | £26,700 | £50,419 | £58,027 | £61,509 | £48,899 | £245,554 |
| Net Return | £42,108 | £66,390 | £74,577 | £79,061 | £67,479 | £329,616 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 14% | 22% | 25% | 26% | 22% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change