Flat
M15
2 beds
2 baths
Sky Gardens, Spinners Way, Manchester M15
North West, England · M15
View property listing
Initial Investment
£95,286First YearProfit From Rental Income
£21,152
↗ 22%After 5 Years
Change In Property Value
£78,592
↗ 26%After 5 Years
Return On Investment
105%
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 | £20,664 | £20,974 | £21,498 | £22,036 | £22,697 | £107,869 |
| Total Expenses | £16,171 | £16,248 | £16,344 | £16,441 | £16,550 | £81,755 |
| Profit Before Tax | £4,493 | £4,726 | £5,154 | £5,594 | £6,147 | £26,114 |
| Profit After Tax | £3,639 | £3,828 | £4,175 | £4,531 | £4,979 | £21,152 |
| Change In Property Value | £9,153 | £9,428 | £17,803 | £20,489 | £21,719 | £78,592 |
| Net Return | £12,792 | £13,255 | £21,978 | £25,021 | £26,697 | £99,744 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change