Flat
M15
2 beds
2 baths
East Tower Deansgate Square, 9 Owen Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£119,050First YearProfit From Rental Income
£27,504
↗ 23%After 5 Years
Change In Property Value
£96,081
↗ 26%After 5 Years
Return On Investment
104%
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 | £25,200 | £25,578 | £26,217 | £26,873 | £27,679 | £131,547 |
| Total Expenses | £19,319 | £19,403 | £19,509 | £19,619 | £19,742 | £97,592 |
| Profit Before Tax | £5,881 | £6,175 | £6,708 | £7,254 | £7,937 | £33,956 |
| Profit After Tax | £4,764 | £5,002 | £5,433 | £5,876 | £6,429 | £27,504 |
| Change In Property Value | £11,190 | £11,526 | £21,764 | £25,049 | £26,552 | £96,081 |
| Net Return | £15,954 | £16,528 | £27,198 | £30,925 | £32,981 | £123,585 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change