Flat M15 2 beds 2 baths

East Tower Deansgate Square, 9 Owen Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£136,305First Year

Profit From Rental Income

After 5 Years

£28,715

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£108,780

↗ 26%After 5 Years

Return On Investment

101%

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	£21,515	£21,602	£21,715	£21,831	£21,962	£108,625
Profit Before Tax	£6,085	£6,412	£6,999	£7,601	£8,353	£35,451
Profit After Tax	£4,929	£5,194	£5,669	£6,157	£6,766	£28,715
Change In Property Value	£12,669	£13,049	£24,641	£28,360	£30,061	£108,780
Net Return	£17,598	£18,243	£30,310	£34,517	£36,827	£137,495
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	13%	13%	22%	25%	27%	101%

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