Flat
M15
3 beds
2 baths
Sky Gardens, Spinners Way, Manchester M15
North West, England · M15
View property listing
Initial Investment
£114,482First YearProfit From Rental Income
£-9,065
↘ -8%After 5 Years
Change In Property Value
£92,719
↗ 26%After 5 Years
Return On Investment
73%
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 | £17,830 | £17,899 | £17,982 | £18,066 | £18,158 | £89,936 |
| Profit Before Tax | £-2,338 | £-2,175 | £-1,864 | £-1,546 | £-1,142 | £-9,065 |
| Profit After Tax | £-2,338 | £-2,175 | £-1,864 | £-1,546 | £-1,142 | £-9,065 |
| Change In Property Value | £10,799 | £11,122 | £21,003 | £24,172 | £25,623 | £92,719 |
| Net Return | £8,460 | £8,947 | £19,139 | £22,627 | £24,481 | £83,654 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | 7% | 8% | 17% | 20% | 21% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change