Flat M15 1 bed 1 bath

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£13,383

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£57,957

↗ 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	£15,240	£15,469	£15,855	£16,252	£16,739	£79,555
Total Expenses	£12,451	£12,520	£12,601	£12,685	£12,776	£63,033
Profit Before Tax	£2,789	£2,949	£3,254	£3,567	£3,963	£16,522
Profit After Tax	£2,259	£2,389	£2,636	£2,889	£3,210	£13,383
Change In Property Value	£6,750	£6,953	£13,129	£15,110	£16,016	£57,957
Net Return	£9,009	£9,341	£15,764	£17,999	£19,226	£71,340
Return From Rental Income (%)	3%	3%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change