Flat M15 3 beds 2 baths

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£114,482First Year

Profit From Rental Income

After 5 Years

£24,121

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£92,719

↗ 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	£23,760	£24,116	£24,719	£25,337	£26,097	£124,030
Total Expenses	£18,657	£18,739	£18,842	£18,948	£19,066	£94,252
Profit Before Tax	£5,103	£5,378	£5,877	£6,390	£7,031	£29,779
Profit After Tax	£4,133	£4,356	£4,761	£5,176	£5,695	£24,121
Change In Property Value	£10,799	£11,122	£21,003	£24,172	£25,623	£92,719
Net Return	£14,932	£15,478	£25,764	£29,348	£31,318	£116,840
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	13%	14%	23%	26%	27%	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