Flat M15 1 bed 1 bath

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£15,963

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£64,838

↗ 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	£14,568	£14,787	£15,008	£15,384	£15,768	£75,514
Total Expenses	£11,018	£11,090	£11,153	£11,232	£11,313	£55,807
Profit Before Tax	£3,550	£3,697	£3,855	£4,151	£4,455	£19,708
Profit After Tax	£2,876	£2,994	£3,123	£3,362	£3,608	£15,963
Change In Property Value	£7,050	£13,313	£15,322	£16,241	£12,912	£64,838
Net Return	£9,926	£16,307	£18,445	£19,604	£16,520	£80,801
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
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