Flat
M15
1 bed
1 bath
Sky Gardens, Spinners Way, Manchester M15
North West, England · M15
View property listing
Initial Investment
£85,544First YearProfit From Rental Income
£20,386
↗ 24%After 5 Years
Change In Property Value
£76,500
↗ 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 | £17,196 | £17,454 | £17,716 | £18,159 | £18,613 | £89,137 |
| Total Expenses | £12,641 | £12,717 | £12,784 | £12,870 | £12,958 | £63,969 |
| Profit Before Tax | £4,555 | £4,737 | £4,932 | £5,289 | £5,655 | £25,168 |
| Profit After Tax | £3,690 | £3,837 | £3,995 | £4,284 | £4,580 | £20,386 |
| Change In Property Value | £8,318 | £15,707 | £18,078 | £19,162 | £15,234 | £76,500 |
| Net Return | £12,008 | £19,545 | £22,073 | £23,446 | £19,814 | £96,886 |
| 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