Flat
M15
1 bed
1 bath
Sky Gardens, Spinners Way, Manchester M15
North West, England · M15
View property listing
Initial Investment
£83,962First YearProfit From Rental Income
£19,887
↗ 24%After 5 Years
Change In Property Value
£75,253
↗ 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 | £16,908 | £17,162 | £17,419 | £17,855 | £18,301 | £87,644 |
| Total Expenses | £12,467 | £12,542 | £12,609 | £12,694 | £12,781 | £63,092 |
| Profit Before Tax | £4,441 | £4,620 | £4,810 | £5,161 | £5,520 | £24,552 |
| Profit After Tax | £3,598 | £3,742 | £3,896 | £4,180 | £4,471 | £19,887 |
| Change In Property Value | £8,183 | £15,451 | £17,783 | £18,850 | £14,986 | £75,253 |
| Net Return | £11,780 | £19,193 | £21,679 | £23,030 | £19,457 | £95,139 |
| Return From Rental Income (%) | 4% | 4% | 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