Flat
M15
2 beds
2 baths
Sky Gardens, Spinners Way, Manchester M15
North West, England · M15
View property listing
Initial Investment
£98,793First YearProfit From Rental Income
£22,145
↗ 22%After 5 Years
Change In Property Value
£81,173
↗ 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 | £21,348 | £21,668 | £22,210 | £22,765 | £23,448 | £111,439 |
| Total Expenses | £16,637 | £16,715 | £16,813 | £16,912 | £17,023 | £84,100 |
| Profit Before Tax | £4,711 | £4,953 | £5,397 | £5,853 | £6,425 | £27,339 |
| Profit After Tax | £3,816 | £4,012 | £4,372 | £4,741 | £5,204 | £22,145 |
| Change In Property Value | £9,454 | £9,737 | £18,387 | £21,162 | £22,432 | £81,173 |
| Net Return | £13,269 | £13,749 | £22,759 | £25,903 | £27,636 | £103,317 |
| 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