Flat M15 2 beds 2 baths

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£95,285First Year

Profit From Rental Income

After 5 Years

£19,143

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£78,590

↗ 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	£20,136	£20,438	£20,949	£21,473	£22,117	£105,113
Total Expenses	£16,118	£16,195	£16,289	£16,385	£16,492	£81,479
Profit Before Tax	£4,018	£4,243	£4,660	£5,088	£5,625	£23,634
Profit After Tax	£3,254	£3,437	£3,775	£4,121	£4,556	£19,143
Change In Property Value	£9,153	£9,428	£17,802	£20,489	£21,718	£78,590
Net Return	£12,407	£12,865	£21,577	£24,610	£26,274	£97,734
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	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