Flat M15 2 beds 2 baths

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£98,023First Year

Profit From Rental Income

After 5 Years

£65

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£80,606

↗ 26%After 5 Years

Return On Investment

82%

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	£15,964	£16,034	£16,116	£16,200	£16,292	£80,607
Profit Before Tax	£-472	£-309	£1	£320	£724	£264
Profit After Tax	£-472	£-309	£1	£259	£586	£65
Change In Property Value	£9,388	£9,669	£18,259	£21,014	£22,275	£80,606
Net Return	£8,915	£9,360	£18,260	£21,274	£22,861	£80,671
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	9%	10%	19%	22%	23%	82%

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