Flat
M15
1 bed
1 bath
South Tower, 9 Owen Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£21,095
↗ 24%After 5 Years
Change In Property Value
£73,413
↗ 26%After 5 Years
Return On Investment
107%
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 | £15,287 | £15,363 | £15,456 | £15,552 | £15,658 | £77,316 |
| Profit Before Tax | £4,513 | £4,734 | £5,143 | £5,563 | £6,090 | £26,043 |
| Profit After Tax | £3,655 | £3,834 | £4,166 | £4,506 | £4,933 | £21,095 |
| Change In Property Value | £8,550 | £8,807 | £16,630 | £19,139 | £20,288 | £73,413 |
| Net Return | £12,205 | £12,641 | £20,796 | £23,645 | £25,221 | £94,507 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 107% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change