Flat
M15
1 bed
1 bath
Sky Gardens, Spinners Way, Manchester M15
North West, England · M15
View property listing
Initial Investment
£86,783First YearProfit From Rental Income
£20,741
↗ 24%After 5 Years
Change In Property Value
£77,476
↗ 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 | £17,412 | £17,673 | £17,938 | £18,387 | £18,846 | £90,257 |
| Total Expenses | £12,776 | £12,852 | £12,920 | £13,007 | £13,095 | £64,650 |
| Profit Before Tax | £4,636 | £4,821 | £5,018 | £5,380 | £5,751 | £25,606 |
| Profit After Tax | £3,755 | £3,905 | £4,065 | £4,358 | £4,658 | £20,741 |
| Change In Property Value | £8,424 | £15,908 | £18,309 | £19,407 | £15,429 | £77,476 |
| Net Return | £12,179 | £19,813 | £22,373 | £23,765 | £20,087 | £98,217 |
| 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