Flat M15 1 bed 1 bath

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£81,372First Year

Profit From Rental Income

After 5 Years

£17,585

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£68,351

↗ 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	£14,333	£14,406	£14,494	£14,585	£14,686	£72,503
Profit Before Tax	£3,715	£3,913	£4,282	£4,661	£5,138	£21,710
Profit After Tax	£3,010	£3,170	£3,469	£3,775	£4,162	£17,585
Change In Property Value	£7,961	£8,199	£15,483	£17,820	£18,889	£68,351
Net Return	£10,970	£11,369	£18,952	£21,595	£23,050	£85,936
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