Flat M15 2 beds 2 baths

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£93,591First Year

Profit From Rental Income

After 5 Years

£18,688

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£77,344

↗ 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	£19,812	£20,109	£20,612	£21,127	£21,761	£103,421
Total Expenses	£15,894	£15,970	£16,063	£16,158	£16,264	£80,349
Profit Before Tax	£3,918	£4,139	£4,549	£4,969	£5,497	£23,072
Profit After Tax	£3,174	£3,353	£3,685	£4,025	£4,452	£18,688
Change In Property Value	£9,008	£9,278	£17,520	£20,164	£21,374	£77,344
Net Return	£12,181	£12,631	£21,205	£24,189	£25,826	£96,032
Return From Rental Income (%)	3%	4%	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