Flat M15 1 bed 1 bath

Deansgate Square, 9 Owen Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£16,401

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£77,277

↗ 26%After 5 Years

Return On Investment

100%

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	£19,200	£19,488	£19,975	£20,475	£21,089	£100,227
Total Expenses	£15,823	£15,897	£15,989	£16,083	£16,187	£79,978
Profit Before Tax	£3,378	£3,591	£3,986	£4,392	£4,902	£20,248
Profit After Tax	£2,736	£2,908	£3,229	£3,557	£3,971	£16,401
Change In Property Value	£9,000	£9,270	£17,505	£20,146	£21,355	£77,277
Net Return	£11,736	£12,178	£20,734	£23,704	£25,326	£93,678
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	13%	13%	22%	25%	27%	100%

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