Flat
M15
2 beds
2 baths
South Tower, 9 Owen Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£118,700First YearProfit From Rental Income
£28,030
↗ 24%After 5 Years
Change In Property Value
£95,823
↗ 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 | £25,296 | £25,675 | £26,317 | £26,975 | £27,785 | £132,049 |
| Total Expenses | £19,289 | £19,373 | £19,480 | £19,589 | £19,713 | £97,444 |
| Profit Before Tax | £6,007 | £6,303 | £6,838 | £7,386 | £8,071 | £34,605 |
| Profit After Tax | £4,866 | £5,105 | £5,538 | £5,983 | £6,538 | £28,030 |
| Change In Property Value | £11,160 | £11,495 | £21,706 | £24,982 | £26,481 | £95,823 |
| Net Return | £16,026 | £16,600 | £27,244 | £30,964 | £33,018 | £123,853 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 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