Flat
M15
1 bed
1 bath
Sky Gardens, Spinners Way, Manchester M15
North West, England · M15
View property listing
Initial Investment
£65,665First YearProfit From Rental Income
£13,963
↗ 21%After 5 Years
Change In Property Value
£59,471
↗ 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 | £13,368 | £13,569 | £13,772 | £14,116 | £14,469 | £69,294 |
| Total Expenses | £10,272 | £10,342 | £10,404 | £10,480 | £10,558 | £52,055 |
| Profit Before Tax | £3,096 | £3,226 | £3,369 | £3,637 | £3,912 | £17,239 |
| Profit After Tax | £2,508 | £2,613 | £2,729 | £2,946 | £3,168 | £13,963 |
| Change In Property Value | £6,467 | £12,211 | £14,054 | £14,897 | £11,843 | £59,471 |
| Net Return | £8,974 | £14,824 | £16,782 | £17,842 | £15,011 | £73,434 |
| 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