Flat M15 1 bed 1 bath

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£64,210First Year

Profit From Rental Income

After 5 Years

£12,210

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£54,274

↗ 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	£14,328	£14,543	£14,906	£15,279	£15,738	£74,794
Total Expenses	£11,792	£11,860	£11,939	£12,020	£12,109	£59,720
Profit Before Tax	£2,536	£2,683	£2,967	£3,259	£3,629	£15,074
Profit After Tax	£2,054	£2,173	£2,404	£2,640	£2,939	£12,210
Change In Property Value	£6,321	£6,511	£12,294	£14,150	£14,999	£54,274
Net Return	£8,375	£8,684	£14,698	£16,789	£17,938	£66,484
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
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