Flat M15 1 bed 1 bath

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£83,973First Year

Profit From Rental Income

After 5 Years

£18,035

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£70,265

↗ 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	£18,480	£18,757	£19,226	£19,707	£20,298	£96,468
Total Expenses	£14,671	£14,744	£14,834	£14,926	£15,028	£74,203
Profit Before Tax	£3,809	£4,013	£4,392	£4,781	£5,270	£22,265
Profit After Tax	£3,086	£3,250	£3,558	£3,872	£4,269	£18,035
Change In Property Value	£8,183	£8,429	£15,917	£18,319	£19,418	£70,265
Net Return	£11,269	£11,679	£19,474	£22,191	£23,686	£88,300
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

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