Flat
M15
3 beds
2 baths
Sky Gardens, Spinners Way, Manchester M15
North West, England · M15
View property listing
Initial Investment
£114,580First YearProfit From Rental Income
£28,984
↗ 25%After 5 Years
Change In Property Value
£99,389
↗ 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 | £22,332 | £22,667 | £23,007 | £23,582 | £24,172 | £115,760 |
| Total Expenses | £15,824 | £15,907 | £15,982 | £16,081 | £16,183 | £79,977 |
| Profit Before Tax | £6,508 | £6,760 | £7,025 | £7,501 | £7,989 | £35,783 |
| Profit After Tax | £5,272 | £5,476 | £5,690 | £6,076 | £6,471 | £28,984 |
| Change In Property Value | £10,807 | £20,407 | £23,487 | £24,896 | £19,792 | £99,389 |
| Net Return | £16,079 | £25,883 | £29,177 | £30,971 | £26,263 | £128,372 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 23% | 25% | 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