Flat M15 2 beds 2 baths

Deansgate Square, 9 Owen Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£139,000First Year

Profit From Rental Income

After 5 Years

£29,761

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£110,763

↗ 26%After 5 Years

Return On Investment

101%

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	£28,200	£28,623	£29,339	£30,072	£30,974	£147,208
Total Expenses	£21,880	£21,969	£22,083	£22,200	£22,333	£110,465
Profit Before Tax	£6,320	£6,654	£7,256	£7,872	£8,641	£36,743
Profit After Tax	£5,119	£5,390	£5,877	£6,376	£6,999	£29,761
Change In Property Value	£12,900	£13,287	£25,090	£28,877	£30,609	£110,763
Net Return	£18,019	£18,677	£30,967	£35,253	£37,608	£140,525
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	13%	13%	22%	25%	27%	101%

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