Flat M15 1 bed 1 bath

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£81,383First Year

Profit From Rental Income

After 5 Years

£17,306

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£68,359

↗ 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	£17,976	£18,246	£18,702	£19,169	£19,744	£93,837
Total Expenses	£14,327	£14,400	£14,488	£14,579	£14,679	£72,472
Profit Before Tax	£3,649	£3,846	£4,214	£4,591	£5,066	£21,365
Profit After Tax	£2,956	£3,115	£3,413	£3,718	£4,103	£17,306
Change In Property Value	£7,961	£8,200	£15,485	£17,822	£18,891	£68,359
Net Return	£10,917	£11,316	£18,898	£21,540	£22,994	£85,665
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
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