Flat M15 1 bed 1 bath

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£14,379

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£60,533

↗ 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	£15,924	£16,163	£16,567	£16,981	£17,491	£83,125
Total Expenses	£12,916	£12,986	£13,069	£13,155	£13,248	£65,374
Profit Before Tax	£3,008	£3,177	£3,498	£3,827	£4,242	£17,751
Profit After Tax	£2,436	£2,573	£2,833	£3,099	£3,436	£14,379
Change In Property Value	£7,050	£7,262	£13,712	£15,781	£16,728	£60,533
Net Return	£9,486	£9,835	£16,545	£18,881	£20,165	£74,912
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
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