Flat M15 3 beds 2 baths

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£114,482First Year

Profit From Rental Income

After 5 Years

£26,861

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£92,719

↗ 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	£24,480	£24,847	£25,468	£26,105	£26,888	£127,789
Total Expenses	£18,729	£18,812	£18,917	£19,024	£19,145	£94,627
Profit Before Tax	£5,751	£6,035	£6,552	£7,081	£7,743	£33,162
Profit After Tax	£4,658	£4,889	£5,307	£5,735	£6,272	£26,861
Change In Property Value	£10,799	£11,122	£21,003	£24,172	£25,623	£92,719
Net Return	£15,457	£16,011	£26,310	£29,908	£31,895	£119,580
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	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