Flat M15 2 beds 2 baths

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£97,185First Year

Profit From Rental Income

After 5 Years

£486

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£79,989

↗ 26%After 5 Years

Return On Investment

83%

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	£15,869	£15,939	£16,021	£16,105	£16,197	£80,132
Profit Before Tax	£-377	£-214	£97	£415	£819	£739
Profit After Tax	£-377	£-214	£78	£336	£663	£486
Change In Property Value	£9,316	£9,595	£18,119	£20,854	£22,105	£79,989
Net Return	£8,938	£9,381	£18,197	£21,190	£22,768	£80,475
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	9%	10%	19%	22%	23%	83%

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