Flat M15 2 beds 2 baths

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£97,175First Year

Profit From Rental Income

After 5 Years

£19,646

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£79,981

↗ 26%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,496	£20,803	£21,324	£21,857	£22,512	£106,992
Total Expenses	£16,369	£16,445	£16,540	£16,638	£16,746	£82,738
Profit Before Tax	£4,127	£4,358	£4,783	£5,219	£5,767	£24,254
Profit After Tax	£3,343	£3,530	£3,874	£4,227	£4,671	£19,646
Change In Property Value	£9,315	£9,594	£18,118	£20,852	£22,103	£79,981
Net Return	£12,658	£13,124	£21,992	£25,079	£26,774	£99,627
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	23%	26%	28%	103%

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