Flat M15 2 beds 2 baths

Deansgate Square, 9 Owen Street, Manchester, Greater Manchester M15

North West, England · M15

Initial Investment

First Year

£300,000First Year

Profit From Rental Income

After 5 Years

£31,195

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£229,254

↗ 26%After 5 Years

Return On Investment

87%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£48,000	£48,720	£49,938	£51,186	£52,722	£250,566
Total Expenses	£42,111	£42,229	£42,394	£42,562	£42,758	£212,054
Profit Before Tax	£5,889	£6,491	£7,544	£8,624	£9,964	£38,513
Profit After Tax	£4,770	£5,258	£6,111	£6,986	£8,071	£31,195
Change In Property Value	£26,700	£27,501	£51,931	£59,768	£63,354	£229,254
Net Return	£31,470	£32,759	£58,042	£66,754	£71,425	£260,449
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	10%	11%	19%	22%	24%	87%

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