Flat
M15
2 beds
2 baths
Sky Gardens, Spinners Way, Manchester M15
North West, England · M15
View property listing
Initial Investment
£98,795First YearProfit From Rental Income
£22,464
↗ 23%After 5 Years
Change In Property Value
£81,174
↗ 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 | £21,432 | £21,753 | £22,297 | £22,855 | £23,540 | £111,878 |
| Total Expenses | £16,646 | £16,724 | £16,821 | £16,921 | £17,032 | £84,145 |
| Profit Before Tax | £4,786 | £5,029 | £5,476 | £5,934 | £6,508 | £27,733 |
| Profit After Tax | £3,877 | £4,074 | £4,435 | £4,806 | £5,272 | £22,464 |
| Change In Property Value | £9,454 | £9,738 | £18,388 | £21,163 | £22,432 | £81,174 |
| Net Return | £13,331 | £13,811 | £22,823 | £25,969 | £27,704 | £103,638 |
| 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