Flat M15 2 beds 2 baths

Deansgate Square, 9 Owen Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£149,500First Year

Profit From Rental Income

After 5 Years

£22,658

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£118,491

↗ 26%After 5 Years

Return On Investment

94%

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	£23,011	£23,098	£23,211	£23,327	£23,457	£116,103
Profit Before Tax	£4,590	£4,916	£5,503	£6,106	£6,858	£27,972
Profit After Tax	£3,717	£3,982	£4,458	£4,946	£5,555	£22,658
Change In Property Value	£13,800	£14,214	£26,841	£30,891	£32,745	£118,491
Net Return	£17,517	£18,196	£31,299	£35,837	£38,299	£141,148
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	12%	21%	24%	26%	94%

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