Flat M15 1 bed 1 bath

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£85,544First Year

Profit From Rental Income

After 5 Years

£5,943

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£71,422

↗ 26%After 5 Years

Return On Investment

90%

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	£14,550	£14,619	£14,701	£14,786	£14,878	£73,534
Profit Before Tax	£942	£1,105	£1,416	£1,735	£2,138	£7,337
Profit After Tax	£763	£895	£1,147	£1,405	£1,732	£5,943
Change In Property Value	£8,318	£8,568	£16,179	£18,620	£19,737	£71,422
Net Return	£9,081	£9,463	£17,326	£20,025	£21,469	£77,364
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	20%	23%	25%	90%

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