Flat M15 3 beds 2 baths

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£114,482First Year

Profit From Rental Income

After 5 Years

£28,975

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£99,311

↗ 28%After 5 Years

Return On Investment

112%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,320	£22,655	£22,995	£23,569	£24,159	£115,698
Total Expenses	£15,813	£15,897	£15,972	£16,071	£16,173	£79,926
Profit Before Tax	£6,507	£6,758	£7,023	£7,498	£7,986	£35,772
Profit After Tax	£5,270	£5,474	£5,688	£6,074	£6,469	£28,975
Change In Property Value	£10,799	£20,391	£23,468	£24,876	£19,777	£99,311
Net Return	£16,069	£25,865	£29,157	£30,950	£26,245	£128,286
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	25%	27%	23%	112%

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