Flat
M15
1 bed
1 bath
South Tower, 9 Owen Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£21,193
↗ 24%After 5 Years
Change In Property Value
£78,632
↗ 28%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,676 | £17,941 | £18,210 | £18,666 | £19,132 | £91,625 |
| Total Expenses | £12,937 | £13,014 | £13,082 | £13,169 | £13,259 | £65,461 |
| Profit Before Tax | £4,739 | £4,927 | £5,128 | £5,496 | £5,874 | £26,164 |
| Profit After Tax | £3,838 | £3,991 | £4,154 | £4,452 | £4,758 | £21,193 |
| Change In Property Value | £8,550 | £16,145 | £18,582 | £19,697 | £15,659 | £78,632 |
| Net Return | £12,388 | £20,136 | £22,736 | £24,149 | £20,416 | £99,825 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 14% | 23% | 26% | 27% | 23% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change