Flat
M15
2 beds
2 baths
Sky Gardens, Spinners Way, Manchester M15
North West, England · M15
View property listing
Initial Investment
£93,591First YearProfit From Rental Income
£22,741
↗ 24%After 5 Years
Change In Property Value
£82,843
↗ 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 | £18,612 | £18,891 | £19,175 | £19,654 | £20,145 | £96,477 |
| Total Expenses | £13,522 | £13,600 | £13,669 | £13,759 | £13,851 | £68,401 |
| Profit Before Tax | £5,090 | £5,291 | £5,505 | £5,895 | £6,294 | £28,076 |
| Profit After Tax | £4,123 | £4,286 | £4,459 | £4,775 | £5,098 | £22,741 |
| Change In Property Value | £9,008 | £17,010 | £19,577 | £20,751 | £16,497 | £82,843 |
| Net Return | £13,131 | £21,296 | £24,036 | £25,526 | £21,596 | £105,584 |
| Return From Rental Income (%) | 4% | 5% | 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