Flat
M15
2 beds
2 baths
Sky Garden, 7 Spinners Way, Castlefield, Manchester M15
North West, England · M15
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£11,920
↗ 20%After 5 Years
Change In Property Value
£51,518
↗ 26%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,800 | £14,007 | £14,357 | £14,716 | £15,158 | £72,038 |
| Total Expenses | £11,315 | £11,382 | £11,460 | £11,539 | £11,626 | £57,322 |
| Profit Before Tax | £2,485 | £2,625 | £2,897 | £3,177 | £3,531 | £14,716 |
| Profit After Tax | £2,013 | £2,126 | £2,347 | £2,573 | £2,860 | £11,920 |
| Change In Property Value | £6,000 | £6,180 | £11,670 | £13,431 | £14,237 | £51,518 |
| Net Return | £8,013 | £8,306 | £14,017 | £16,004 | £17,097 | £63,438 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change