Flat
M15
1 bed
1 bath
Sky Gardens, Spinners Way, Manchester M15
North West, England · M15
View property listing
Initial Investment
£86,783First YearProfit From Rental Income
£5,374
↗ 6%After 5 Years
Change In Property Value
£72,333
↗ 26%After 5 Years
Return On Investment
90%
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 | £15,492 | £15,724 | £16,117 | £16,520 | £17,016 | £80,870 |
| Total Expenses | £14,690 | £14,760 | £14,842 | £14,926 | £15,018 | £74,236 |
| Profit Before Tax | £802 | £965 | £1,276 | £1,594 | £1,998 | £6,634 |
| Profit After Tax | £649 | £781 | £1,033 | £1,291 | £1,618 | £5,374 |
| Change In Property Value | £8,424 | £8,677 | £16,385 | £18,858 | £19,989 | £72,333 |
| Net Return | £9,074 | £9,459 | £17,418 | £20,149 | £21,607 | £77,707 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change