Flat
M15
2 beds
2 baths
Sky Gardens, Spinners Way, Manchester M15
North West, England · M15
View property listing
Initial Investment
£96,562First YearProfit From Rental Income
£23,630
↗ 24%After 5 Years
Change In Property Value
£85,185
↗ 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 | £19,140 | £19,427 | £19,719 | £20,211 | £20,717 | £99,214 |
| Total Expenses | £13,848 | £13,927 | £13,997 | £14,088 | £14,181 | £70,041 |
| Profit Before Tax | £5,292 | £5,500 | £5,722 | £6,123 | £6,536 | £29,173 |
| Profit After Tax | £4,286 | £4,455 | £4,635 | £4,960 | £5,294 | £23,630 |
| Change In Property Value | £9,263 | £17,491 | £20,130 | £21,338 | £16,964 | £85,185 |
| Net Return | £13,549 | £21,946 | £24,765 | £26,298 | £22,258 | £108,815 |
| 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