Flat
M15
2 beds
2 baths
Deansgate Square, 9 Owen Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£20,206
↗ 16%After 5 Years
Change In Property Value
£100,460
↗ 26%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,000 | £24,360 | £24,969 | £25,593 | £26,361 | £125,283 |
| Total Expenses | £19,873 | £19,955 | £20,059 | £20,165 | £20,285 | £100,338 |
| Profit Before Tax | £4,127 | £4,405 | £4,910 | £5,428 | £6,076 | £24,945 |
| Profit After Tax | £3,343 | £3,568 | £3,977 | £4,397 | £4,922 | £20,206 |
| Change In Property Value | £11,700 | £12,051 | £22,756 | £26,190 | £27,762 | £100,460 |
| Net Return | £15,043 | £15,619 | £26,733 | £30,587 | £32,684 | £120,665 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 12% | 12% | 21% | 24% | 26% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change