Flat
M15
1 bed
1 bath
Sky Gardens, Spinners Way, Manchester M15
North West, England · M15
View property listing
Initial Investment
£81,383First YearProfit From Rental Income
£19,124
↗ 23%After 5 Years
Change In Property Value
£73,219
↗ 28%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,452 | £16,699 | £16,949 | £17,373 | £17,807 | £85,280 |
| Total Expenses | £12,184 | £12,258 | £12,325 | £12,409 | £12,495 | £61,670 |
| Profit Before Tax | £4,268 | £4,440 | £4,625 | £4,964 | £5,313 | £23,610 |
| Profit After Tax | £3,457 | £3,597 | £3,746 | £4,021 | £4,303 | £19,124 |
| Change In Property Value | £7,961 | £15,034 | £17,303 | £18,341 | £14,581 | £73,219 |
| Net Return | £11,419 | £18,630 | £21,049 | £22,362 | £18,884 | £92,343 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 23% | 26% | 27% | 23% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change