Flat M15 2 beds 2 baths

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£22,119

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£81,140

↗ 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	£21,336	£21,656	£22,197	£22,752	£23,435	£111,377
Total Expenses	£16,631	£16,709	£16,806	£16,906	£17,017	£84,069
Profit Before Tax	£4,705	£4,947	£5,391	£5,847	£6,418	£27,308
Profit After Tax	£3,811	£4,007	£4,367	£4,736	£5,199	£22,119
Change In Property Value	£9,450	£9,734	£18,380	£21,154	£22,423	£81,140
Net Return	£13,261	£13,740	£22,747	£25,890	£27,622	£103,260
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