Flat
M15
2 beds
2 baths
Deansgate Square, 9 Owen Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£22,489
↗ 18%After 5 Years
Change In Property Value
£100,460
↗ 26%After 5 Years
Return On Investment
98%
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 | £24,600 | £24,969 | £25,593 | £26,233 | £27,020 | £128,415 |
| Total Expenses | £19,933 | £20,016 | £20,122 | £20,229 | £20,351 | £100,651 |
| Profit Before Tax | £4,667 | £4,953 | £5,472 | £6,004 | £6,669 | £27,764 |
| Profit After Tax | £3,780 | £4,012 | £4,432 | £4,863 | £5,402 | £22,489 |
| Change In Property Value | £11,700 | £12,051 | £22,756 | £26,190 | £27,762 | £100,460 |
| Net Return | £15,480 | £16,063 | £27,188 | £31,053 | £33,164 | £122,949 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 98% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change