Flat M15 2 beds 2 baths

Deansgate Square, 9 Owen Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£149,500First Year

Profit From Rental Income

After 5 Years

£39,381

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£126,915

↗ 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	£28,524	£28,952	£29,386	£30,121	£30,874	£147,857
Total Expenses	£19,653	£19,746	£19,830	£19,945	£20,063	£99,237
Profit Before Tax	£8,871	£9,206	£9,556	£10,175	£10,810	£48,619
Profit After Tax	£7,186	£7,457	£7,740	£8,242	£8,756	£39,381
Change In Property Value	£13,800	£26,059	£29,992	£31,791	£25,274	£126,915
Net Return	£20,986	£33,516	£37,732	£40,033	£34,030	£166,297
Return From Rental Income (%)	5%	5%	5%	6%	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