Flat
M15
2 beds
2 baths
Deansgate Square, East Tower, Owen Street M15
North West, England · M15
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£16,316
↗ 13%After 5 Years
Change In Property Value
£103,035
↗ 26%After 5 Years
Return On Investment
93%
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 | £23,400 | £23,751 | £24,345 | £24,953 | £25,702 | £122,151 |
| Total Expenses | £20,210 | £20,291 | £20,393 | £20,498 | £20,616 | £102,008 |
| Profit Before Tax | £3,190 | £3,460 | £3,951 | £4,455 | £5,086 | £20,143 |
| Profit After Tax | £2,584 | £2,803 | £3,201 | £3,609 | £4,120 | £16,316 |
| Change In Property Value | £12,000 | £12,360 | £23,340 | £26,862 | £28,474 | £103,035 |
| Net Return | £14,584 | £15,163 | £26,540 | £30,471 | £32,594 | £119,351 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 25% | 93% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change