Flat
M15
2 beds
2 baths
Sky Gardens, Spinners Way, Manchester M15
North West, England · M15
View property listing
Initial Investment
£95,250First YearProfit From Rental Income
£21,169
↗ 22%After 5 Years
Change In Property Value
£78,565
↗ 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 | £20,664 | £20,974 | £21,498 | £22,036 | £22,697 | £107,869 |
| Total Expenses | £16,167 | £16,244 | £16,340 | £16,437 | £16,546 | £81,735 |
| Profit Before Tax | £4,497 | £4,730 | £5,159 | £5,598 | £6,151 | £26,134 |
| Profit After Tax | £3,642 | £3,831 | £4,179 | £4,535 | £4,982 | £21,169 |
| Change In Property Value | £9,150 | £9,425 | £17,797 | £20,482 | £21,711 | £78,565 |
| Net Return | £12,792 | £13,256 | £21,975 | £25,017 | £26,693 | £99,733 |
| 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