Flat
M15
2 beds
2 baths
South Tower Deansgate Square, 9 Owen Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£12,679
↗ 10%After 5 Years
Change In Property Value
£97,884
↗ 26%After 5 Years
Return On Investment
91%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,600 | £21,924 | £22,472 | £23,034 | £23,725 | £112,755 |
| Total Expenses | £19,237 | £19,315 | £19,413 | £19,513 | £19,624 | £97,101 |
| Profit Before Tax | £2,364 | £2,609 | £3,059 | £3,521 | £4,100 | £15,654 |
| Profit After Tax | £1,914 | £2,113 | £2,478 | £2,852 | £3,321 | £12,679 |
| Change In Property Value | £11,400 | £11,742 | £22,173 | £25,519 | £27,050 | £97,884 |
| Net Return | £13,314 | £13,855 | £24,651 | £28,371 | £30,371 | £110,563 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change