Flat
M15
2 beds
2 baths
Sky Gardens, Spinners Way, Manchester M15
North West, England · M15
View property listing
Initial Investment
£98,023First YearProfit From Rental Income
£19,850
↗ 20%After 5 Years
Change In Property Value
£80,606
↗ 26%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,652 | £20,962 | £21,486 | £22,023 | £22,684 | £107,806 |
| Total Expenses | £16,480 | £16,557 | £16,653 | £16,750 | £16,859 | £83,300 |
| Profit Before Tax | £4,172 | £4,404 | £4,833 | £5,273 | £5,825 | £24,506 |
| Profit After Tax | £3,379 | £3,567 | £3,915 | £4,271 | £4,718 | £19,850 |
| Change In Property Value | £9,388 | £9,669 | £18,259 | £21,014 | £22,275 | £80,606 |
| Net Return | £12,767 | £13,237 | £22,174 | £25,285 | £26,993 | £100,456 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change