Flat M15 2 beds 2 baths

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£98,023First Year

Profit From Rental Income

After 5 Years

£24,084

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£86,337

↗ 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	£14,009	£14,088	£14,158	£14,250	£14,344	£70,849
Profit Before Tax	£5,395	£5,607	£5,832	£6,240	£6,658	£29,733
Profit After Tax	£4,370	£4,542	£4,724	£5,054	£5,393	£24,084
Change In Property Value	£9,388	£17,727	£20,402	£21,627	£17,193	£86,337
Net Return	£13,758	£22,269	£25,126	£26,681	£22,586	£110,421
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