Flat M15 2 beds 2 baths

Owen Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£161,750First Year

Profit From Rental Income

After 5 Years

£17,034

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£127,506

↗ 26%After 5 Years

Return On Investment

89%

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	£27,600	£28,014	£28,714	£29,432	£30,315	£144,076
Total Expenses	£24,399	£24,487	£24,600	£24,715	£24,846	£123,046
Profit Before Tax	£3,201	£3,527	£4,115	£4,717	£5,469	£21,029
Profit After Tax	£2,593	£2,857	£3,333	£3,821	£4,430	£17,034
Change In Property Value	£14,850	£15,296	£28,883	£33,242	£35,236	£127,506
Net Return	£17,443	£18,153	£32,216	£37,063	£39,666	£144,540
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	11%	20%	23%	25%	89%

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