Flat
M15
1 bed
1 bath
Sky Gardens, Spinners Way, Manchester M15
North West, England · M15
View property listing
Initial Investment
£83,973First YearProfit From Rental Income
£19,883
↗ 24%After 5 Years
Change In Property Value
£75,261
↗ 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 | £12,543 | £12,610 | £12,695 | £12,782 | £63,097 |
| Profit Before Tax | £4,441 | £4,619 | £4,809 | £5,160 | £5,519 | £24,547 |
| Profit After Tax | £3,597 | £3,741 | £3,896 | £4,179 | £4,470 | £19,883 |
| Change In Property Value | £8,183 | £15,453 | £17,785 | £18,852 | £14,987 | £75,261 |
| Net Return | £11,780 | £19,194 | £21,681 | £23,031 | £19,457 | £95,144 |
| 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