Flat M15 3 beds 2 baths

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£114,580First Year

Profit From Rental Income

After 5 Years

£26,542

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£92,791

↗ 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	£24,408	£24,774	£25,393	£26,028	£26,809	£127,413
Total Expenses	£18,733	£18,816	£18,920	£19,028	£19,149	£94,645
Profit Before Tax	£5,675	£5,959	£6,473	£7,001	£7,661	£32,768
Profit After Tax	£4,597	£4,826	£5,243	£5,670	£6,205	£26,542
Change In Property Value	£10,807	£11,131	£21,019	£24,191	£25,643	£92,791
Net Return	£15,404	£15,958	£26,262	£29,862	£31,848	£119,333
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
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