Flat
M15
2 beds
2 baths
Sky Gardens, Spinners Way, Manchester M15
North West, England · M15
View property listing
Initial Investment
£97,543First YearProfit From Rental Income
£23,945
↗ 25%After 5 Years
Change In Property Value
£85,959
↗ 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 | £19,320 | £19,610 | £19,904 | £20,402 | £20,912 | £100,147 |
| Total Expenses | £13,956 | £14,035 | £14,106 | £14,197 | £14,291 | £70,585 |
| Profit Before Tax | £5,364 | £5,575 | £5,798 | £6,204 | £6,621 | £29,561 |
| Profit After Tax | £4,345 | £4,515 | £4,697 | £5,025 | £5,363 | £23,945 |
| Change In Property Value | £9,347 | £17,650 | £20,313 | £21,532 | £17,118 | £85,959 |
| Net Return | £13,691 | £22,165 | £25,010 | £26,557 | £22,481 | £109,904 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 25% |
| 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