Flat
M15
3 beds
2 baths
South Tower, 9 Owen Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£170,500First YearProfit From Rental Income
£26,716
↗ 16%After 5 Years
Change In Property Value
£133,946
↗ 26%After 5 Years
Return On Investment
94%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,200 | £31,668 | £32,460 | £33,271 | £34,269 | £162,868 |
| Total Expenses | £25,751 | £25,844 | £25,966 | £26,091 | £26,233 | £129,885 |
| Profit Before Tax | £5,449 | £5,824 | £6,494 | £7,180 | £8,036 | £32,983 |
| Profit After Tax | £4,414 | £4,718 | £5,260 | £5,816 | £6,509 | £26,716 |
| Change In Property Value | £15,600 | £16,068 | £30,342 | £34,921 | £37,016 | £133,946 |
| Net Return | £20,014 | £20,786 | £35,602 | £40,737 | £43,525 | £160,662 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 12% | 12% | 21% | 24% | 26% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change