Flat M15 1 bed 1 bath

South Tower, 9 Owen Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£17,077

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£79,853

↗ 26%After 5 Years

Return On Investment

100%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,800	£20,097	£20,599	£21,114	£21,748	£103,359
Total Expenses	£16,279	£16,355	£16,448	£16,544	£16,650	£82,275
Profit Before Tax	£3,521	£3,742	£4,151	£4,571	£5,098	£21,083
Profit After Tax	£2,852	£3,031	£3,363	£3,702	£4,130	£17,077
Change In Property Value	£9,300	£9,579	£18,088	£20,818	£22,067	£79,853
Net Return	£12,152	£12,610	£21,451	£24,520	£26,197	£96,930
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	13%	13%	22%	25%	27%	100%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change