Flat M15 1 bed 1 bath

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£65,650First Year

Profit From Rental Income

After 5 Years

£12,489

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£55,510

↗ 26%After 5 Years

Return On Investment

104%

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	£14,604	£14,823	£15,194	£15,573	£16,041	£76,235
Total Expenses	£12,010	£12,078	£12,158	£12,240	£12,330	£60,817
Profit Before Tax	£2,594	£2,745	£3,035	£3,333	£3,711	£15,418
Profit After Tax	£2,101	£2,223	£2,459	£2,700	£3,006	£12,489
Change In Property Value	£6,465	£6,659	£12,574	£14,472	£15,340	£55,510
Net Return	£8,566	£8,882	£15,033	£17,172	£18,346	£67,999
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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