Flat M15 2 beds 2 baths

City Gardens, 3B Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£18,684

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£77,277

↗ 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	£19,800	£20,097	£20,599	£21,114	£21,748	£103,359
Total Expenses	£15,883	£15,958	£16,051	£16,147	£16,253	£80,292
Profit Before Tax	£3,918	£4,139	£4,548	£4,968	£5,495	£23,067
Profit After Tax	£3,173	£3,352	£3,684	£4,024	£4,451	£18,684
Change In Property Value	£9,000	£9,270	£17,505	£20,146	£21,355	£77,277
Net Return	£12,173	£12,622	£21,189	£24,170	£25,806	£95,961
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
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