Flat M15 1 bed 1 bath

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£83,962First Year

Profit From Rental Income

After 5 Years

£16,213

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£70,257

↗ 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	£18,000	£18,270	£18,727	£19,195	£19,771	£93,962
Total Expenses	£14,621	£14,694	£14,783	£14,874	£14,974	£73,946
Profit Before Tax	£3,379	£3,576	£3,944	£4,321	£4,797	£20,016
Profit After Tax	£2,737	£2,896	£3,194	£3,500	£3,885	£16,213
Change In Property Value	£8,183	£8,428	£15,915	£18,317	£19,416	£70,257
Net Return	£10,919	£11,324	£19,109	£21,817	£23,301	£86,470
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