Flat M15 1 bed 1 bath

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£81,380First Year

Profit From Rental Income

After 5 Years

£17,307

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£68,358

↗ 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	£17,976	£18,246	£18,702	£19,169	£19,744	£93,837
Total Expenses	£14,326	£14,399	£14,488	£14,579	£14,679	£72,471
Profit Before Tax	£3,650	£3,846	£4,214	£4,591	£5,066	£21,366
Profit After Tax	£2,956	£3,116	£3,413	£3,719	£4,103	£17,307
Change In Property Value	£7,961	£8,200	£15,484	£17,821	£18,891	£68,358
Net Return	£10,917	£11,316	£18,898	£21,540	£22,994	£85,664
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