Flat
M15
2 beds
2 baths
South Tower, 9 Owen Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£118,700First YearProfit From Rental Income
£11,316
↗ 10%After 5 Years
Change In Property Value
£95,823
↗ 26%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,904 | £21,218 | £21,748 | £22,292 | £22,960 | £109,122 |
| Total Expenses | £18,850 | £18,927 | £19,023 | £19,121 | £19,231 | £95,151 |
| Profit Before Tax | £2,055 | £2,291 | £2,725 | £3,171 | £3,730 | £13,971 |
| Profit After Tax | £1,664 | £1,855 | £2,207 | £2,568 | £3,021 | £11,316 |
| Change In Property Value | £11,160 | £11,495 | £21,706 | £24,982 | £26,481 | £95,823 |
| Net Return | £12,824 | £13,350 | £23,913 | £27,550 | £29,502 | £107,139 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change