Flat M15 2 beds 2 baths

City Gardens, 3B Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£2,701

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£77,277

↗ 26%After 5 Years

Return On Investment

86%

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	£15,600	£15,834	£16,230	£16,636	£17,135	£81,434
Total Expenses	£15,463	£15,532	£15,614	£15,699	£15,791	£78,099
Profit Before Tax	£138	£302	£615	£937	£1,343	£3,335
Profit After Tax	£111	£245	£498	£759	£1,088	£2,701
Change In Property Value	£9,000	£9,270	£17,505	£20,146	£21,355	£77,277
Net Return	£9,111	£9,515	£18,003	£20,905	£22,443	£79,978
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	10%	10%	19%	22%	24%	86%

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