Flat M15 2 beds 2 baths

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£98,793First Year

Profit From Rental Income

After 5 Years

£24,296

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£86,944

↗ 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	£19,536	£19,829	£20,126	£20,630	£21,145	£101,267
Total Expenses	£14,093	£14,172	£14,243	£14,335	£14,429	£71,272
Profit Before Tax	£5,443	£5,657	£5,884	£6,295	£6,716	£29,995
Profit After Tax	£4,409	£4,582	£4,766	£5,099	£5,440	£24,296
Change In Property Value	£9,454	£17,852	£20,546	£21,779	£17,314	£86,944
Net Return	£13,863	£22,434	£25,312	£26,877	£22,754	£111,240
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