Flat
M15
1 bed
1 bath
Sky Gardens, Spinners Way, Manchester M15
North West, England · M15
View property listing
Initial Investment
£65,650First YearProfit From Rental Income
£13,925
↗ 21%After 5 Years
Change In Property Value
£59,457
↗ 28%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,356 | £13,556 | £13,760 | £14,104 | £14,456 | £69,232 |
| Total Expenses | £10,269 | £10,339 | £10,401 | £10,477 | £10,555 | £52,041 |
| Profit Before Tax | £3,087 | £3,217 | £3,359 | £3,627 | £3,901 | £17,191 |
| Profit After Tax | £2,500 | £2,606 | £2,721 | £2,938 | £3,160 | £13,925 |
| Change In Property Value | £6,465 | £12,208 | £14,050 | £14,893 | £11,840 | £59,457 |
| Net Return | £8,965 | £14,814 | £16,771 | £17,831 | £15,000 | £73,382 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 14% | 23% | 26% | 27% | 23% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change