Flat M15 2 beds 2 baths

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£96,563First Year

Profit From Rental Income

After 5 Years

£21,524

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£79,532

↗ 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	£20,916	£21,230	£21,760	£22,304	£22,974	£109,184
Total Expenses	£16,341	£16,419	£16,515	£16,613	£16,723	£82,611
Profit Before Tax	£4,575	£4,811	£5,246	£5,691	£6,251	£26,573
Profit After Tax	£3,705	£3,897	£4,249	£4,610	£5,063	£21,524
Change In Property Value	£9,263	£9,541	£18,016	£20,734	£21,978	£79,532
Net Return	£12,968	£13,437	£22,265	£25,344	£27,042	£101,056
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
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