Flat M15 3 beds 2 baths

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£114,580First Year

Profit From Rental Income

After 5 Years

£24,122

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£92,791

↗ 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	£23,772	£24,129	£24,732	£25,350	£26,111	£124,093
Total Expenses	£18,669	£18,751	£18,854	£18,960	£19,079	£94,313
Profit Before Tax	£5,103	£5,378	£5,878	£6,390	£7,032	£29,780
Profit After Tax	£4,133	£4,356	£4,761	£5,176	£5,696	£24,122
Change In Property Value	£10,807	£11,131	£21,019	£24,191	£25,643	£92,791
Net Return	£14,940	£15,487	£25,780	£29,367	£31,339	£116,913
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	13%	14%	22%	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