Flat M15 2 beds 2 baths

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£109,250First Year

Profit From Rental Income

After 5 Years

£22,779

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£88,868

↗ 26%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,776	£23,118	£23,696	£24,288	£25,017	£118,894
Total Expenses	£17,965	£18,046	£18,146	£18,250	£18,365	£90,772
Profit Before Tax	£4,811	£5,072	£5,549	£6,038	£6,652	£28,122
Profit After Tax	£3,897	£4,108	£4,495	£4,891	£5,388	£22,779
Change In Property Value	£10,350	£10,661	£20,131	£23,168	£24,559	£88,868
Net Return	£14,247	£14,769	£24,625	£28,060	£29,946	£111,647
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	14%	23%	26%	27%	102%

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