Flat M15 1 bed 1 bath

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£81,380First Year

Profit From Rental Income

After 5 Years

£19,125

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£73,218

↗ 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	£16,452	£16,699	£16,949	£17,373	£17,807	£85,280
Total Expenses	£12,184	£12,258	£12,324	£12,409	£12,495	£61,670
Profit Before Tax	£4,268	£4,440	£4,625	£4,964	£5,313	£23,611
Profit After Tax	£3,457	£3,597	£3,746	£4,021	£4,303	£19,125
Change In Property Value	£7,961	£15,033	£17,302	£18,340	£14,581	£73,218
Net Return	£11,419	£18,630	£21,048	£22,361	£18,884	£92,343
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
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