Flat M15 2 beds 2 baths

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£93,587First Year

Profit From Rental Income

After 5 Years

£2,250

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£77,341

↗ 26%After 5 Years

Return On Investment

85%

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	£15,462	£15,531	£15,613	£15,697	£15,790	£78,092
Profit Before Tax	£30	£194	£504	£823	£1,227	£2,778
Profit After Tax	£25	£157	£409	£667	£993	£2,250
Change In Property Value	£9,008	£9,278	£17,519	£20,163	£21,373	£77,341
Net Return	£9,032	£9,434	£17,928	£20,830	£22,367	£79,591
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	10%	10%	19%	22%	24%	85%

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