Flat
M15
2 beds
2 baths
South Tower, 9 Owen Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£35,207
↗ 26%After 5 Years
Change In Property Value
£115,879
↗ 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 | £26,040 | £26,431 | £26,827 | £27,498 | £28,185 | £134,981 |
| Total Expenses | £18,118 | £18,207 | £18,287 | £18,396 | £18,507 | £91,515 |
| Profit Before Tax | £7,923 | £8,224 | £8,540 | £9,102 | £9,678 | £43,466 |
| Profit After Tax | £6,417 | £6,661 | £6,917 | £7,372 | £7,839 | £35,207 |
| Change In Property Value | £12,600 | £23,793 | £27,384 | £29,027 | £23,076 | £115,879 |
| Net Return | £19,017 | £30,454 | £34,301 | £36,399 | £30,915 | £151,087 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 14% | 22% | 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