Flat M15 1 bed 1 bath

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£68,530First Year

Profit From Rental Income

After 5 Years

£14,941

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£62,106

↗ 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	£13,956	£14,165	£14,378	£14,737	£15,106	£72,342
Total Expenses	£10,638	£10,709	£10,771	£10,849	£10,929	£53,896
Profit Before Tax	£3,318	£3,456	£3,606	£3,888	£4,177	£18,446
Profit After Tax	£2,687	£2,800	£2,921	£3,149	£3,383	£14,941
Change In Property Value	£6,753	£12,752	£14,676	£15,557	£12,368	£62,106
Net Return	£9,440	£15,551	£17,598	£18,706	£15,751	£77,047
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	23%	26%	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