Flat M15 2 beds 2 baths

Deansgate Square, 9 Owen Street, Manchester M15

North West, England · M15

Initial Investment

First Year

£122,200First Year

Profit From Rental Income

After 5 Years

£30,624

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£98,399

↗ 26%After 5 Years

Return On Investment

106%

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	£26,400	£26,796	£27,466	£28,153	£28,997	£137,812
Total Expenses	£19,796	£19,881	£19,991	£20,104	£20,231	£100,004
Profit Before Tax	£6,604	£6,915	£7,474	£8,049	£8,766	£37,808
Profit After Tax	£5,349	£5,601	£6,054	£6,519	£7,101	£30,624
Change In Property Value	£11,460	£11,804	£22,290	£25,653	£27,192	£98,399
Net Return	£16,809	£17,405	£28,344	£32,173	£34,293	£129,023
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	14%	23%	26%	28%	106%

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