Flat M15 1 bed 1 bath

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£81,383First Year

Profit From Rental Income

After 5 Years

£17,580

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£68,359

↗ 26%After 5 Years

Return On Investment

106%

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	£18,048	£18,319	£18,777	£19,246	£19,823	£94,213
Total Expenses	£14,334	£14,407	£14,496	£14,586	£14,687	£72,509
Profit Before Tax	£3,714	£3,912	£4,281	£4,660	£5,137	£21,704
Profit After Tax	£3,009	£3,169	£3,468	£3,774	£4,161	£17,580
Change In Property Value	£7,961	£8,200	£15,485	£17,822	£18,891	£68,359
Net Return	£10,970	£11,369	£18,952	£21,596	£23,052	£85,939
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	14%	23%	27%	28%	106%

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