Flat
M15
1 bed
1 bath
Sky Gardens, Spinners Way, Manchester M15
North West, England · M15
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£12,826
↗ 18%After 5 Years
Change In Property Value
£60,534
↗ 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 | £15,516 | £15,749 | £16,142 | £16,546 | £17,042 | £80,996 |
| Total Expenses | £12,875 | £12,945 | £13,027 | £13,111 | £13,203 | £65,161 |
| Profit Before Tax | £2,641 | £2,804 | £3,116 | £3,435 | £3,839 | £15,834 |
| Profit After Tax | £2,139 | £2,271 | £2,524 | £2,782 | £3,110 | £12,826 |
| Change In Property Value | £7,050 | £7,262 | £13,712 | £15,781 | £16,728 | £60,534 |
| Net Return | £9,189 | £9,533 | £16,236 | £18,564 | £19,838 | £73,360 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| 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