Flat M15 2 beds 2 baths

Deansgate Square, 9 Owen Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£29,339

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£100,460

↗ 26%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,400	£26,796	£27,466	£28,153	£28,997	£137,812
Total Expenses	£20,113	£20,199	£20,309	£20,421	£20,548	£101,591
Profit Before Tax	£6,287	£6,597	£7,157	£7,731	£8,449	£36,221
Profit After Tax	£5,092	£5,344	£5,797	£6,262	£6,843	£29,339
Change In Property Value	£11,700	£12,051	£22,756	£26,190	£27,762	£100,460
Net Return	£16,792	£17,395	£28,554	£32,453	£34,605	£129,799
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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