Flat M15 1 bed 1 bath

South Tower, 9 Owen Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£18,811

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£73,413

↗ 26%After 5 Years

Return On Investment

105%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,200	£19,488	£19,975	£20,475	£21,089	£100,227
Total Expenses	£15,227	£15,302	£15,394	£15,488	£15,592	£77,003
Profit Before Tax	£3,973	£4,186	£4,581	£4,987	£5,497	£23,224
Profit After Tax	£3,218	£3,391	£3,711	£4,039	£4,453	£18,811
Change In Property Value	£8,550	£8,807	£16,630	£19,139	£20,288	£73,413
Net Return	£11,768	£12,197	£20,340	£23,179	£24,740	£92,224
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

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