Flat M15 2 beds 2 baths

Deansgate Square, 9 Owen Street, Manchester, Greater Manchester M15

North West, England · M15

Initial Investment

First Year

£292,300First Year

Profit From Rental Income

After 5 Years

£76,697

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£223,587

↗ 26%After 5 Years

Return On Investment

103%

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	£59,028	£59,913	£61,411	£62,947	£64,835	£308,134
Total Expenses	£42,341	£42,475	£42,668	£42,865	£43,097	£213,446
Profit Before Tax	£16,687	£17,438	£18,743	£20,081	£21,738	£94,688
Profit After Tax	£13,517	£14,125	£15,182	£16,266	£17,608	£76,697
Change In Property Value	£26,040	£26,821	£50,647	£58,291	£61,788	£223,587
Net Return	£39,557	£40,946	£65,829	£74,556	£79,396	£300,284
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	14%	23%	26%	27%	103%

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