Flat M15 2 beds 2 baths

Deansgate Square, 9 Owen Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£139,000First Year

Profit From Rental Income

After 5 Years

£27,478

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£110,763

↗ 26%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,600	£28,014	£28,714	£29,432	£30,315	£144,076
Total Expenses	£21,820	£21,908	£22,021	£22,136	£22,267	£110,152
Profit Before Tax	£5,780	£6,106	£6,694	£7,296	£8,048	£33,924
Profit After Tax	£4,682	£4,946	£5,422	£5,910	£6,519	£27,478
Change In Property Value	£12,900	£13,287	£25,090	£28,877	£30,609	£110,763
Net Return	£17,582	£18,233	£30,512	£34,786	£37,128	£138,241
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	13%	22%	25%	27%	99%

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