Flat M15 1 bed 1 bath

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£81,372First Year

Profit From Rental Income

After 5 Years

£15,530

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£68,351

↗ 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	£17,508	£17,771	£18,215	£18,670	£19,230	£91,394
Total Expenses	£14,279	£14,351	£14,438	£14,528	£14,626	£72,221
Profit Before Tax	£3,229	£3,420	£3,777	£4,143	£4,604	£19,173
Profit After Tax	£2,616	£2,770	£3,059	£3,356	£3,729	£15,530
Change In Property Value	£7,961	£8,199	£15,483	£17,820	£18,889	£68,351
Net Return	£10,576	£10,969	£18,542	£21,175	£22,618	£83,881
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	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