Flat M15 2 beds 2 baths

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£98,025First Year

Profit From Rental Income

After 5 Years

£21,950

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£80,607

↗ 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	£21,204	£21,522	£22,060	£22,612	£23,290	£110,688
Total Expenses	£16,536	£16,614	£16,710	£16,809	£16,920	£83,590
Profit Before Tax	£4,668	£4,908	£5,350	£5,802	£6,370	£27,098
Profit After Tax	£3,781	£3,976	£4,333	£4,700	£5,160	£21,950
Change In Property Value	£9,388	£9,670	£18,259	£21,015	£22,276	£80,607
Net Return	£13,169	£13,645	£22,593	£25,715	£27,435	£102,557
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