Flat M15 2 beds 2 baths

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£98,015First Year

Profit From Rental Income

After 5 Years

£24,087

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£86,330

↗ 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	£19,404	£19,695	£19,990	£20,490	£21,003	£100,582
Total Expenses	£14,008	£14,087	£14,158	£14,249	£14,343	£70,845
Profit Before Tax	£5,396	£5,608	£5,833	£6,241	£6,659	£29,737
Profit After Tax	£4,371	£4,542	£4,725	£5,055	£5,394	£24,087
Change In Property Value	£9,387	£17,726	£20,401	£21,625	£17,192	£86,330
Net Return	£13,758	£22,268	£25,125	£26,680	£22,586	£110,417
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