Flat M15 1 bed 1 bath

B 604 9 Owen Street, Manchester, Greater Manchester M15

North West, England · M15

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£17,751

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£69,549

↗ 26%After 5 Years

Return On Investment

105%

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	£18,288	£18,562	£19,026	£19,502	£20,087	£95,466
Total Expenses	£14,541	£14,614	£14,704	£14,795	£14,896	£73,551
Profit Before Tax	£3,747	£3,948	£4,323	£4,707	£5,191	£21,915
Profit After Tax	£3,035	£3,198	£3,501	£3,812	£4,204	£17,751
Change In Property Value	£8,100	£8,343	£15,754	£18,132	£19,220	£69,549
Net Return	£11,135	£11,541	£19,256	£21,944	£23,424	£87,300
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

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