Flat M15 3 beds 2 baths

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£114,482First Year

Profit From Rental Income

After 5 Years

£26,496

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£92,719

↗ 26%After 5 Years

Return On Investment

104%

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	£24,384	£24,750	£25,369	£26,003	£26,783	£127,288
Total Expenses	£18,719	£18,802	£18,907	£19,014	£19,135	£94,577
Profit Before Tax	£5,665	£5,948	£6,462	£6,989	£7,648	£32,711
Profit After Tax	£4,588	£4,818	£5,234	£5,661	£6,195	£26,496
Change In Property Value	£10,799	£11,122	£21,003	£24,172	£25,623	£92,719
Net Return	£15,387	£15,940	£26,237	£29,833	£31,818	£119,215
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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