Flat
M15
2 beds
2 baths
Owen Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£37,692
↗ 24%After 5 Years
Change In Property Value
£122,355
↗ 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 | £32,184 | £32,667 | £33,483 | £34,321 | £35,350 | £168,005 |
| Total Expenses | £24,064 | £24,158 | £24,283 | £24,411 | £24,556 | £121,472 |
| Profit Before Tax | £8,120 | £8,508 | £9,201 | £9,910 | £10,794 | £46,533 |
| Profit After Tax | £6,577 | £6,892 | £7,452 | £8,027 | £8,743 | £37,692 |
| Change In Property Value | £14,250 | £14,678 | £27,716 | £31,899 | £33,813 | £122,355 |
| Net Return | £20,827 | £21,569 | £35,168 | £39,926 | £42,556 | £160,046 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 27% | 103% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change