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
£31,622
↗ 25%After 5 Years
Change In Property Value
£100,460
↗ 26%After 5 Years
Return On Investment
106%
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 | £27,000 | £27,405 | £28,090 | £28,792 | £29,656 | £140,944 |
| Total Expenses | £20,173 | £20,260 | £20,371 | £20,485 | £20,614 | £101,904 |
| Profit Before Tax | £6,827 | £7,145 | £7,719 | £8,307 | £9,042 | £39,040 |
| Profit After Tax | £5,530 | £5,788 | £6,252 | £6,729 | £7,324 | £31,622 |
| Change In Property Value | £11,700 | £12,051 | £22,756 | £26,190 | £27,762 | £100,460 |
| Net Return | £17,230 | £17,839 | £29,009 | £32,919 | £35,086 | £132,082 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 14% | 23% | 26% | 28% | 106% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change