Flat M15 1 bed 1 bath

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£81,372First Year

Profit From Rental Income

After 5 Years

£17,311

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£68,351

↗ 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	£17,976	£18,246	£18,702	£19,169	£19,744	£93,837
Total Expenses	£14,325	£14,398	£14,487	£14,578	£14,678	£72,466
Profit Before Tax	£3,651	£3,847	£4,215	£4,592	£5,067	£21,371
Profit After Tax	£2,957	£3,116	£3,414	£3,719	£4,104	£17,311
Change In Property Value	£7,961	£8,199	£15,483	£17,820	£18,889	£68,351
Net Return	£10,918	£11,316	£18,897	£21,539	£22,993	£85,662
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