Flat
M15
1 bed
1 bath
Sky Gardens, Spinners Way, Manchester M15
North West, England · M15
View property listing
Initial Investment
£65,665First YearProfit From Rental Income
£12,481
↗ 19%After 5 Years
Change In Property Value
£55,523
↗ 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 | £14,604 | £14,823 | £15,194 | £15,573 | £16,041 | £76,235 |
| Total Expenses | £12,012 | £12,080 | £12,160 | £12,242 | £12,331 | £60,826 |
| Profit Before Tax | £2,592 | £2,743 | £3,033 | £3,331 | £3,709 | £15,408 |
| Profit After Tax | £2,099 | £2,222 | £2,457 | £2,698 | £3,004 | £12,481 |
| Change In Property Value | £6,467 | £6,660 | £12,577 | £14,475 | £15,344 | £55,523 |
| Net Return | £8,566 | £8,882 | £15,034 | £17,174 | £18,348 | £68,004 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| 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