Flat M15 1 bed 1 bath

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£86,783First Year

Profit From Rental Income

After 5 Years

£16,927

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£72,333

↗ 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	£18,528	£18,806	£19,276	£19,758	£20,351	£96,719
Total Expenses	£14,994	£15,068	£15,158	£15,250	£15,352	£75,821
Profit Before Tax	£3,534	£3,738	£4,118	£4,508	£4,999	£20,898
Profit After Tax	£2,863	£3,028	£3,336	£3,652	£4,049	£16,927
Change In Property Value	£8,424	£8,677	£16,385	£18,858	£19,989	£72,333
Net Return	£11,287	£11,705	£19,721	£22,509	£24,038	£89,261
Return From Rental Income (%)	3%	3%	4%	4%	5%	20%
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