Flat
M15
2 beds
2 baths
Sky Gardens, Spinners Way, Manchester M15
North West, England · M15
View property listing
Initial Investment
£95,286First YearProfit From Rental Income
£23,244
↗ 24%After 5 Years
Change In Property Value
£84,179
↗ 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 | £18,912 | £19,196 | £19,484 | £19,971 | £20,470 | £98,032 |
| Total Expenses | £13,708 | £13,786 | £13,856 | £13,947 | £14,039 | £69,336 |
| Profit Before Tax | £5,204 | £5,409 | £5,628 | £6,024 | £6,431 | £28,696 |
| Profit After Tax | £4,215 | £4,382 | £4,558 | £4,879 | £5,209 | £23,244 |
| Change In Property Value | £9,153 | £17,284 | £19,893 | £21,086 | £16,763 | £84,179 |
| Net Return | £13,368 | £21,666 | £24,451 | £25,966 | £21,972 | £107,423 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 24% |
| 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