Flat
M15
1 bed
1 bath
Sky Gardens, Spinners Way, Manchester M15
North West, England · M15
View property listing
Initial Investment
£81,372First YearProfit From Rental Income
£19,128
↗ 24%After 5 Years
Change In Property Value
£73,211
↗ 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 | £16,452 | £16,699 | £16,949 | £17,373 | £17,807 | £85,280 |
| Total Expenses | £12,183 | £12,258 | £12,324 | £12,408 | £12,494 | £61,666 |
| Profit Before Tax | £4,269 | £4,441 | £4,626 | £4,965 | £5,313 | £23,615 |
| Profit After Tax | £3,458 | £3,597 | £3,747 | £4,022 | £4,304 | £19,128 |
| Change In Property Value | £7,961 | £15,032 | £17,301 | £18,339 | £14,579 | £73,211 |
| Net Return | £11,419 | £18,630 | £21,047 | £22,360 | £18,883 | £92,339 |
| 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