Flat M15 1 bed 1 bath

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£64,210First Year

Profit From Rental Income

After 5 Years

£12,027

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£54,274

↗ 26%After 5 Years

Return On Investment

103%

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	£14,280	£14,494	£14,857	£15,228	£15,685	£74,544
Total Expenses	£11,788	£11,855	£11,934	£12,015	£12,103	£59,695
Profit Before Tax	£2,492	£2,639	£2,922	£3,213	£3,581	£14,848
Profit After Tax	£2,019	£2,138	£2,367	£2,602	£2,901	£12,027
Change In Property Value	£6,321	£6,511	£12,294	£14,150	£14,999	£54,274
Net Return	£8,340	£8,648	£14,661	£16,752	£17,899	£66,301
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	23%	26%	28%	103%

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