Flat
M15
1 bed
1 bath
Sky Gardens, Spinners Way, Manchester M15
North West, England · M15
View property listing
Initial Investment
£65,665First YearProfit From Rental Income
£12,663
↗ 19%After 5 Years
Change In Property Value
£55,523
↗ 26%After 5 Years
Return On Investment
104%
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 | £14,652 | £14,872 | £15,244 | £15,625 | £16,093 | £76,485 |
| Total Expenses | £12,017 | £12,085 | £12,165 | £12,247 | £12,337 | £60,852 |
| Profit Before Tax | £2,635 | £2,787 | £3,078 | £3,377 | £3,757 | £15,634 |
| Profit After Tax | £2,134 | £2,257 | £2,493 | £2,736 | £3,043 | £12,663 |
| Change In Property Value | £6,467 | £6,660 | £12,577 | £14,475 | £15,344 | £55,523 |
| Net Return | £8,601 | £8,918 | £15,071 | £17,211 | £18,387 | £68,187 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change