Flat
M15
2 beds
2 baths
Sky Gardens, Spinners Way, Manchester M15
North West, England · M15
View property listing
Initial Investment
£97,175First YearProfit From Rental Income
£21,701
↗ 22%After 5 Years
Change In Property Value
£79,981
↗ 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 | £21,036 | £21,352 | £21,885 | £22,432 | £23,105 | £109,811 |
| Total Expenses | £16,423 | £16,500 | £16,597 | £16,695 | £16,805 | £83,020 |
| Profit Before Tax | £4,613 | £4,851 | £5,289 | £5,737 | £6,300 | £26,791 |
| Profit After Tax | £3,737 | £3,930 | £4,284 | £4,647 | £5,103 | £21,701 |
| Change In Property Value | £9,315 | £9,594 | £18,118 | £20,852 | £22,103 | £79,981 |
| Net Return | £13,052 | £13,524 | £22,401 | £25,499 | £27,206 | £101,682 |
| 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