Flat M15 2 beds 2 baths

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£93,591First Year

Profit From Rental Income

After 5 Years

£20,971

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£77,344

↗ 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	£20,412	£20,718	£21,236	£21,767	£22,420	£106,553
Total Expenses	£15,954	£16,031	£16,125	£16,222	£16,330	£80,663
Profit Before Tax	£4,458	£4,688	£5,111	£5,545	£6,090	£25,891
Profit After Tax	£3,611	£3,797	£4,140	£4,491	£4,933	£20,971
Change In Property Value	£9,008	£9,278	£17,520	£20,164	£21,374	£77,344
Net Return	£12,619	£13,075	£21,660	£24,655	£26,306	£98,315
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