Flat
M15
2 beds
2 baths
Sky Gardens, Spinners Way, Manchester M15
North West, England · M15
View property listing
Initial Investment
£98,015First YearProfit From Rental Income
£70
↗ 0%After 5 Years
Change In Property Value
£80,600
↗ 26%After 5 Years
Return On Investment
82%
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 | £15,964 | £16,033 | £16,115 | £16,199 | £16,291 | £80,602 |
| Profit Before Tax | £-472 | £-308 | £2 | £321 | £725 | £268 |
| Profit After Tax | £-472 | £-308 | £2 | £260 | £587 | £70 |
| Change In Property Value | £9,387 | £9,669 | £18,258 | £21,013 | £22,274 | £80,600 |
| Net Return | £8,915 | £9,360 | £18,260 | £21,273 | £22,861 | £80,669 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 9% | 10% | 19% | 22% | 23% | 82% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change