Flat
M15
1 bed
1 bath
Sky Gardens, Spinners Way, Manchester M15
North West, England · M15
View property listing
Initial Investment
£68,531First YearProfit From Rental Income
£13,411
↗ 20%After 5 Years
Change In Property Value
£57,985
↗ 26%After 5 Years
Return On Investment
104%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,252 | £15,481 | £15,868 | £16,264 | £16,752 | £79,618 |
| Total Expenses | £12,456 | £12,525 | £12,607 | £12,690 | £12,782 | £63,060 |
| Profit Before Tax | £2,796 | £2,956 | £3,261 | £3,574 | £3,971 | £16,557 |
| Profit After Tax | £2,265 | £2,394 | £2,641 | £2,895 | £3,216 | £13,411 |
| Change In Property Value | £6,753 | £6,956 | £13,135 | £15,117 | £16,024 | £57,985 |
| Net Return | £9,018 | £9,350 | £15,776 | £18,012 | £19,240 | £71,396 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change