Flat M15 2 beds 2 baths

Deansgate Square, 9 Owen Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£139,000First Year

Profit From Rental Income

After 5 Years

£36,262

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£118,638

↗ 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	£26,664	£27,064	£27,470	£28,157	£28,861	£138,215
Total Expenses	£18,502	£18,592	£18,673	£18,784	£18,897	£93,447
Profit Before Tax	£8,162	£8,472	£8,797	£9,373	£9,964	£44,768
Profit After Tax	£6,612	£6,863	£7,125	£7,592	£8,071	£36,262
Change In Property Value	£12,900	£24,360	£28,036	£29,718	£23,626	£118,638
Net Return	£19,512	£31,222	£35,161	£37,310	£31,696	£154,900
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