Flat M15 2 beds 2 baths

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£98,795First Year

Profit From Rental Income

After 5 Years

£22,144

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£81,174

↗ 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	£21,348	£21,668	£22,210	£22,765	£23,448	£111,439
Total Expenses	£16,638	£16,716	£16,813	£16,912	£17,023	£84,101
Profit Before Tax	£4,710	£4,953	£5,397	£5,853	£6,425	£27,338
Profit After Tax	£3,815	£4,012	£4,372	£4,741	£5,204	£22,144
Change In Property Value	£9,454	£9,738	£18,388	£21,163	£22,432	£81,174
Net Return	£13,269	£13,749	£22,759	£25,904	£27,637	£103,318
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