Flat
M15
2 beds
2 baths
Owen Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£28,434
↗ 23%After 5 Years
Change In Property Value
£97,884
↗ 26%After 5 Years
Return On Investment
104%
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 | £25,740 | £26,126 | £26,779 | £27,449 | £28,272 | £134,366 |
| Total Expenses | £19,651 | £19,735 | £19,843 | £19,954 | £20,079 | £99,262 |
| Profit Before Tax | £6,090 | £6,391 | £6,936 | £7,495 | £8,193 | £35,104 |
| Profit After Tax | £4,932 | £5,177 | £5,618 | £6,071 | £6,636 | £28,434 |
| Change In Property Value | £11,400 | £11,742 | £22,173 | £25,519 | £27,050 | £97,884 |
| Net Return | £16,332 | £16,919 | £27,791 | £31,589 | £33,686 | £126,318 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change