Flat
M15
2 beds
2 baths
South Tower, Deansgate Square, 9 Owen Street, Manchester M15
North West, England · M15
View property listing
Initial Investment
£159,650First YearProfit From Rental Income
£20,281
↗ 13%After 5 Years
Change In Property Value
£125,961
↗ 26%After 5 Years
Return On Investment
92%
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 | £28,200 | £28,623 | £29,339 | £30,072 | £30,974 | £147,208 |
| Total Expenses | £24,221 | £24,309 | £24,424 | £24,541 | £24,674 | £122,169 |
| Profit Before Tax | £3,979 | £4,314 | £4,915 | £5,531 | £6,300 | £25,038 |
| Profit After Tax | £3,223 | £3,494 | £3,981 | £4,480 | £5,103 | £20,281 |
| Change In Property Value | £14,670 | £15,110 | £28,533 | £32,839 | £34,809 | £125,961 |
| Net Return | £17,893 | £18,604 | £32,514 | £37,319 | £39,912 | £146,242 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 11% | 12% | 20% | 23% | 25% | 92% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change