Flat
M15
1 bed
1 bath
Sky Gardens, Spinners Way, Manchester M15
North West, England · M15
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£12,735
↗ 18%After 5 Years
Change In Property Value
£60,534
↗ 26%After 5 Years
Return On Investment
102%
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 | £12,873 | £12,942 | £13,024 | £13,109 | £13,201 | £65,149 |
| Profit Before Tax | £2,619 | £2,782 | £3,093 | £3,412 | £3,815 | £15,722 |
| Profit After Tax | £2,121 | £2,254 | £2,505 | £2,764 | £3,090 | £12,735 |
| Change In Property Value | £7,050 | £7,262 | £13,712 | £15,781 | £16,728 | £60,534 |
| Net Return | £9,172 | £9,515 | £16,218 | £18,545 | £19,819 | £73,268 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 13% | 23% | 26% | 28% | 102% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change