Flat M15 2 beds 2 baths

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£95,250First Year

Profit From Rental Income

After 5 Years

£19,160

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£78,565

↗ 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	£20,136	£20,438	£20,949	£21,473	£22,117	£105,113
Total Expenses	£16,114	£16,191	£16,285	£16,381	£16,488	£81,459
Profit Before Tax	£4,022	£4,247	£4,664	£5,092	£5,629	£23,654
Profit After Tax	£3,257	£3,440	£3,778	£4,124	£4,559	£19,160
Change In Property Value	£9,150	£9,425	£17,797	£20,482	£21,711	£78,565
Net Return	£12,407	£12,865	£21,575	£24,607	£26,271	£97,724
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