Flat M15 2 beds 2 baths

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£97,183First Year

Profit From Rental Income

After 5 Years

£21,697

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£79,988

↗ 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	£21,036	£21,352	£21,885	£22,432	£23,105	£109,811
Total Expenses	£16,424	£16,501	£16,598	£16,696	£16,806	£83,025
Profit Before Tax	£4,612	£4,850	£5,288	£5,736	£6,299	£26,786
Profit After Tax	£3,736	£3,929	£4,283	£4,646	£5,102	£21,697
Change In Property Value	£9,316	£9,595	£18,119	£20,853	£22,104	£79,988
Net Return	£13,052	£13,524	£22,402	£25,500	£27,207	£101,684
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
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