Flat
M15
1 bed
1 bath
Sky Gardens, Spinners Way, Manchester M15
North West, England · M15
View property listing
Initial Investment
£83,970First YearProfit From Rental Income
£16,209
↗ 19%After 5 Years
Change In Property Value
£70,264
↗ 26%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,000 | £18,270 | £18,727 | £19,195 | £19,771 | £93,962 |
| Total Expenses | £14,622 | £14,695 | £14,784 | £14,875 | £14,975 | £73,951 |
| Profit Before Tax | £3,378 | £3,575 | £3,943 | £4,320 | £4,796 | £20,011 |
| Profit After Tax | £2,736 | £2,895 | £3,194 | £3,499 | £3,885 | £16,209 |
| Change In Property Value | £8,183 | £8,429 | £15,916 | £18,318 | £19,417 | £70,264 |
| Net Return | £10,919 | £11,324 | £19,110 | £21,818 | £23,302 | £86,473 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 13% | 13% | 23% | 26% | 28% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change