Flat M15 1 bed 1 bath

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£83,962First Year

Profit From Rental Income

After 5 Years

£18,040

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£70,257

↗ 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	£18,480	£18,757	£19,226	£19,707	£20,298	£96,468
Total Expenses	£14,669	£14,743	£14,833	£14,925	£15,027	£74,197
Profit Before Tax	£3,811	£4,014	£4,393	£4,782	£5,271	£22,271
Profit After Tax	£3,087	£3,251	£3,558	£3,873	£4,270	£18,040
Change In Property Value	£8,183	£8,428	£15,915	£18,317	£19,416	£70,257
Net Return	£11,269	£11,679	£19,473	£22,190	£23,685	£88,297
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
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