Flat
M15
2 beds
2 baths
Sky Gardens, Spinners Way, Manchester M15
North West, England · M15
View property listing
Initial Investment
£97,183First YearProfit From Rental Income
£19,642
↗ 20%After 5 Years
Change In Property Value
£79,988
↗ 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 | £20,496 | £20,803 | £21,324 | £21,857 | £22,512 | £106,992 |
| Total Expenses | £16,370 | £16,446 | £16,541 | £16,639 | £16,747 | £82,743 |
| Profit Before Tax | £4,126 | £4,357 | £4,782 | £5,218 | £5,766 | £24,249 |
| Profit After Tax | £3,342 | £3,529 | £3,874 | £4,227 | £4,670 | £19,642 |
| Change In Property Value | £9,316 | £9,595 | £18,119 | £20,853 | £22,104 | £79,988 |
| Net Return | £12,658 | £13,124 | £21,993 | £25,080 | £26,775 | £99,629 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 14% | 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