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
£22,937
↗ 19%After 5 Years
Change In Property Value
£96,081
↗ 26%After 5 Years
Return On Investment
100%
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 | £24,000 | £24,360 | £24,969 | £25,593 | £26,361 | £125,283 |
| Total Expenses | £19,199 | £19,281 | £19,385 | £19,491 | £19,610 | £96,965 |
| Profit Before Tax | £4,801 | £5,079 | £5,584 | £6,102 | £6,751 | £28,318 |
| Profit After Tax | £3,889 | £4,114 | £4,523 | £4,943 | £5,468 | £22,937 |
| Change In Property Value | £11,190 | £11,526 | £21,764 | £25,049 | £26,552 | £96,081 |
| Net Return | £15,079 | £15,640 | £26,288 | £29,992 | £32,020 | £119,018 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change