Flat M15 2 beds 2 baths

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£97,175First Year

Profit From Rental Income

After 5 Years

£23,810

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£85,668

↗ 28%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,248	£19,537	£19,830	£20,326	£20,834	£99,774
Total Expenses	£13,915	£13,994	£14,064	£14,156	£14,249	£70,378
Profit Before Tax	£5,333	£5,543	£5,765	£6,170	£6,584	£29,395
Profit After Tax	£4,320	£4,490	£4,670	£4,998	£5,333	£23,810
Change In Property Value	£9,315	£17,590	£20,244	£21,459	£17,060	£85,668
Net Return	£13,635	£22,079	£24,914	£26,456	£22,393	£109,478
Return From Rental Income (%)	4%	5%	5%	5%	5%	25%
Total Net Return (%)	14%	23%	26%	27%	23%	113%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change