Flat M15 2 beds 2 baths

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£109,250First Year

Profit From Rental Income

After 5 Years

£-6,099

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£88,868

↗ 26%After 5 Years

Return On Investment

76%

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	£17,237	£17,306	£17,389	£17,473	£17,565	£86,970
Profit Before Tax	£-1,745	£-1,582	£-1,271	£-952	£-549	£-6,099
Profit After Tax	£-1,745	£-1,582	£-1,271	£-952	£-549	£-6,099
Change In Property Value	£10,350	£10,661	£20,131	£23,168	£24,559	£88,868
Net Return	£8,605	£9,079	£18,859	£22,216	£24,010	£82,769
Return From Rental Income (%)	-2%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	8%	8%	17%	20%	22%	76%

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