Flat
M15
2 beds
2 baths
East Tower Deansgate Square, 9 Owen Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£154,400First YearProfit From Rental Income
£27,258
↗ 18%After 5 Years
Change In Property Value
£122,097
↗ 26%After 5 Years
Return On Investment
97%
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 | £29,400 | £29,841 | £30,587 | £31,352 | £32,292 | £153,472 |
| Total Expenses | £23,746 | £23,836 | £23,954 | £24,074 | £24,211 | £119,820 |
| Profit Before Tax | £5,654 | £6,005 | £6,633 | £7,278 | £8,082 | £33,652 |
| Profit After Tax | £4,580 | £4,864 | £5,373 | £5,895 | £6,546 | £27,258 |
| Change In Property Value | £14,220 | £14,647 | £27,658 | £31,831 | £33,741 | £122,097 |
| Net Return | £18,800 | £19,511 | £33,031 | £37,726 | £40,287 | £149,355 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 12% | 13% | 21% | 24% | 26% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change