Flat M15 1 bed 1 bath

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£83,970First Year

Profit From Rental Income

After 5 Years

£18,310

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£70,264

↗ 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	£18,552	£18,830	£19,301	£19,784	£20,377	£96,844
Total Expenses	£14,678	£14,751	£14,841	£14,934	£15,036	£74,239
Profit Before Tax	£3,874	£4,079	£4,460	£4,850	£5,342	£22,605
Profit After Tax	£3,138	£3,304	£3,612	£3,929	£4,327	£18,310
Change In Property Value	£8,183	£8,429	£15,916	£18,318	£19,417	£70,264
Net Return	£11,322	£11,733	£19,529	£22,247	£23,744	£88,573
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