Flat M15 2 beds 2 baths

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£96,563First Year

Profit From Rental Income

After 5 Years

£19,469

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£79,532

↗ 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	£20,376	£20,682	£21,199	£21,729	£22,381	£106,365
Total Expenses	£16,287	£16,364	£16,459	£16,556	£16,663	£82,329
Profit Before Tax	£4,089	£4,318	£4,740	£5,173	£5,717	£24,036
Profit After Tax	£3,312	£3,497	£3,839	£4,190	£4,631	£19,469
Change In Property Value	£9,263	£9,541	£18,016	£20,734	£21,978	£79,532
Net Return	£12,574	£13,038	£21,855	£24,925	£26,609	£99,001
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