Flat M15 1 bed 1 bath

The Sky Gardens, 7 Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£43,600First Year

Profit From Rental Income

After 5 Years

£5,348

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£36,578

↗ 26%After 5 Years

Return On Investment

96%

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	£9,624	£9,768	£10,013	£10,263	£10,571	£50,239
Total Expenses	£8,596	£8,657	£8,724	£8,793	£8,866	£43,636
Profit Before Tax	£1,028	£1,112	£1,289	£1,470	£1,704	£6,602
Profit After Tax	£832	£900	£1,044	£1,191	£1,381	£5,348
Change In Property Value	£4,260	£4,388	£8,286	£9,536	£10,108	£36,578
Net Return	£5,092	£5,288	£9,329	£10,727	£11,489	£41,925
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	12%	21%	25%	26%	96%

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