Flat M15 2 beds 2 baths

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£98,025First Year

Profit From Rental Income

After 5 Years

£19,849

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£80,607

↗ 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	£20,652	£20,962	£21,486	£22,023	£22,684	£107,806
Total Expenses	£16,481	£16,558	£16,653	£16,751	£16,859	£83,301
Profit Before Tax	£4,171	£4,404	£4,833	£5,272	£5,824	£24,505
Profit After Tax	£3,379	£3,567	£3,915	£4,271	£4,718	£19,849
Change In Property Value	£9,388	£9,670	£18,259	£21,015	£22,276	£80,607
Net Return	£12,767	£13,237	£22,174	£25,285	£26,993	£100,456
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