Flat
M15
2 beds
2 baths
Sky Gardens, Spinners Way, Manchester M15
North West, England · M15
View property listing
Initial Investment
£97,175First YearProfit From Rental Income
£22,020
↗ 23%After 5 Years
Change In Property Value
£79,981
↗ 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 | £21,120 | £21,437 | £21,973 | £22,522 | £23,198 | £110,249 |
| Total Expenses | £16,431 | £16,509 | £16,605 | £16,704 | £16,814 | £83,064 |
| Profit Before Tax | £4,689 | £4,928 | £5,367 | £5,818 | £6,383 | £27,186 |
| Profit After Tax | £3,798 | £3,992 | £4,348 | £4,713 | £5,171 | £22,020 |
| Change In Property Value | £9,315 | £9,594 | £18,118 | £20,852 | £22,103 | £79,981 |
| Net Return | £13,113 | £13,586 | £22,465 | £25,564 | £27,273 | £102,002 |
| 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