Flat M15 2 beds 2 baths

South Tower, 9 Owen Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£135,500First Year

Profit From Rental Income

After 5 Years

£-37,947

↘ -28%After 5 Years

Change In Property Value

After 5 Years

£108,187

↗ 26%After 5 Years

Return On Investment

52%

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	£11,880	£12,058	£12,360	£12,669	£13,049	£62,015
Total Expenses	£19,852	£19,915	£19,988	£20,063	£20,144	£99,962
Profit Before Tax	£-7,972	£-7,857	£-7,629	£-7,395	£-7,095	£-37,947
Profit After Tax	£-7,972	£-7,857	£-7,629	£-7,395	£-7,095	£-37,947
Change In Property Value	£12,600	£12,978	£24,507	£28,205	£29,897	£108,187
Net Return	£4,629	£5,121	£16,878	£20,811	£22,802	£70,240
Return From Rental Income (%)	-6%	-6%	-6%	-5%	-5%	-28%
Total Net Return (%)	3%	4%	12%	15%	17%	52%

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