Flat
M15
2 beds
2 baths
East Tower Deansgate Square, 9 Owen Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£154,400First YearProfit From Rental Income
£24,975
↗ 16%After 5 Years
Change In Property Value
£122,097
↗ 26%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,800 | £29,232 | £29,963 | £30,712 | £31,633 | £150,340 |
| Total Expenses | £23,686 | £23,775 | £23,891 | £24,010 | £24,145 | £119,507 |
| Profit Before Tax | £5,114 | £5,457 | £6,072 | £6,702 | £7,488 | £30,833 |
| Profit After Tax | £4,142 | £4,420 | £4,918 | £5,429 | £6,066 | £24,975 |
| Change In Property Value | £14,220 | £14,647 | £27,658 | £31,831 | £33,741 | £122,097 |
| Net Return | £18,362 | £19,067 | £32,576 | £37,260 | £39,807 | £147,072 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 12% | 12% | 21% | 24% | 26% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change