Flat M15 2 beds 2 baths

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£97,185First Year

Profit From Rental Income

After 5 Years

£23,806

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£85,676

↗ 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	£13,916	£13,995	£14,065	£14,157	£14,250	£70,383
Profit Before Tax	£5,332	£5,542	£5,764	£6,169	£6,584	£29,390
Profit After Tax	£4,319	£4,489	£4,669	£4,997	£5,333	£23,806
Change In Property Value	£9,316	£17,592	£20,246	£21,461	£17,062	£85,676
Net Return	£13,635	£22,080	£24,915	£26,458	£22,394	£109,482
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