Flat M15 1 bed 1 bath

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£11,931

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£61,821

↗ 26%After 5 Years

Return On Investment

101%

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	£15,492	£15,724	£16,117	£16,520	£17,016	£80,870
Total Expenses	£13,071	£13,140	£13,223	£13,307	£13,399	£66,140
Profit Before Tax	£2,421	£2,584	£2,895	£3,214	£3,617	£14,730
Profit After Tax	£1,961	£2,093	£2,345	£2,603	£2,930	£11,931
Change In Property Value	£7,200	£7,416	£14,004	£16,117	£17,084	£61,821
Net Return	£9,161	£9,509	£16,349	£18,720	£20,014	£73,753
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	13%	13%	22%	26%	27%	101%

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