Flat M15 2 beds 2 baths

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£96,563First Year

Profit From Rental Income

After 5 Years

£23,629

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£85,186

↗ 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	£19,140	£19,427	£19,719	£20,211	£20,717	£99,214
Total Expenses	£13,848	£13,927	£13,997	£14,088	£14,181	£70,042
Profit Before Tax	£5,292	£5,500	£5,721	£6,123	£6,535	£29,172
Profit After Tax	£4,286	£4,455	£4,634	£4,960	£5,294	£23,629
Change In Property Value	£9,263	£17,491	£20,131	£21,338	£16,964	£85,186
Net Return	£13,549	£21,946	£24,765	£26,298	£22,258	£108,816
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
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