Flat M15 2 beds 2 baths

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£93,591First Year

Profit From Rental Income

After 5 Years

£20,697

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£77,344

↗ 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	£20,340	£20,645	£21,161	£21,690	£22,341	£106,178
Total Expenses	£15,947	£16,023	£16,118	£16,215	£16,322	£80,625
Profit Before Tax	£4,393	£4,622	£5,043	£5,476	£6,019	£25,552
Profit After Tax	£3,558	£3,744	£4,085	£4,435	£4,875	£20,697
Change In Property Value	£9,008	£9,278	£17,520	£20,164	£21,374	£77,344
Net Return	£12,566	£13,022	£21,605	£24,599	£26,249	£98,041
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