Flat M15 2 beds 2 baths

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£98,795First Year

Profit From Rental Income

After 5 Years

£20,043

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£81,174

↗ 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	£20,796	£21,108	£21,636	£22,177	£22,842	£108,558
Total Expenses	£16,582	£16,660	£16,755	£16,853	£16,962	£83,813
Profit Before Tax	£4,214	£4,448	£4,880	£5,323	£5,879	£24,745
Profit After Tax	£3,413	£3,603	£3,953	£4,312	£4,762	£20,043
Change In Property Value	£9,454	£9,738	£18,388	£21,163	£22,432	£81,174
Net Return	£12,867	£13,341	£22,341	£25,474	£27,195	£101,217
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	23%	26%	28%	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