Flat M15 2 beds 2 baths

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£24,312

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£86,909

↗ 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	£19,536	£19,829	£20,126	£20,630	£21,145	£101,267
Total Expenses	£14,089	£14,168	£14,239	£14,331	£14,425	£71,252
Profit Before Tax	£5,447	£5,661	£5,888	£6,299	£6,720	£30,015
Profit After Tax	£4,412	£4,585	£4,769	£5,102	£5,443	£24,312
Change In Property Value	£9,450	£17,845	£20,538	£21,770	£17,307	£86,909
Net Return	£13,862	£22,430	£25,307	£26,872	£22,750	£111,222
Return From Rental Income (%)	4%	5%	5%	5%	6%	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