Flat
M15
2 beds
2 baths
Sky Gardens, Spinners Way, Manchester M15
North West, England · M15
View property listing
Initial Investment
£96,562First YearProfit From Rental Income
£21,845
↗ 23%After 5 Years
Change In Property Value
£79,531
↗ 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 | £21,000 | £21,315 | £21,848 | £22,394 | £23,066 | £109,623 |
| Total Expenses | £16,350 | £16,427 | £16,523 | £16,622 | £16,732 | £82,654 |
| Profit Before Tax | £4,650 | £4,888 | £5,324 | £5,772 | £6,334 | £26,969 |
| Profit After Tax | £3,767 | £3,959 | £4,313 | £4,675 | £5,131 | £21,845 |
| Change In Property Value | £9,263 | £9,540 | £18,015 | £20,734 | £21,978 | £79,531 |
| Net Return | £13,029 | £13,500 | £22,328 | £25,410 | £27,109 | £101,375 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| 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