Flat
M15
1 bed
1 bath
The Sky Gardens, 7 Spinners Way, Manchester M15
North West, England · M15
View property listing
Initial Investment
£45,100First YearProfit From Rental Income
£4,864
↗ 11%After 5 Years
Change In Property Value
£37,866
↗ 26%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,708 | £9,854 | £10,100 | £10,352 | £10,663 | £50,677 |
| Total Expenses | £8,803 | £8,864 | £8,931 | £9,000 | £9,074 | £44,672 |
| Profit Before Tax | £905 | £990 | £1,169 | £1,352 | £1,589 | £6,005 |
| Profit After Tax | £733 | £802 | £947 | £1,095 | £1,287 | £4,864 |
| Change In Property Value | £4,410 | £4,542 | £8,577 | £9,872 | £10,464 | £37,866 |
| Net Return | £5,143 | £5,344 | £9,524 | £10,967 | £11,751 | £42,730 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 26% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change