Flat M15 2 beds 2 baths

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£97,543First Year

Profit From Rental Income

After 5 Years

£21,805

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£80,253

↗ 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	£21,108	£21,425	£21,960	£22,509	£23,185	£110,187
Total Expenses	£16,472	£16,549	£16,646	£16,745	£16,855	£83,267
Profit Before Tax	£4,636	£4,875	£5,314	£5,765	£6,330	£26,920
Profit After Tax	£3,755	£3,949	£4,305	£4,669	£5,127	£21,805
Change In Property Value	£9,347	£9,627	£18,179	£20,922	£22,178	£80,253
Net Return	£13,102	£13,576	£22,484	£25,592	£27,305	£102,058
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