Flat M15 2 beds 2 baths

Sky Gardens, Spinners Way, Manchester M15

North West, England · M15

Initial Investment

First Year

£97,543First Year

Profit From Rental Income

After 5 Years

£19,750

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£80,253

↗ 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	£20,568	£20,877	£21,398	£21,933	£22,591	£107,368
Total Expenses	£16,418	£16,495	£16,590	£16,687	£16,796	£82,985
Profit Before Tax	£4,150	£4,382	£4,809	£5,246	£5,796	£24,383
Profit After Tax	£3,362	£3,549	£3,895	£4,249	£4,695	£19,750
Change In Property Value	£9,347	£9,627	£18,179	£20,922	£22,178	£80,253
Net Return	£12,708	£13,176	£22,074	£25,172	£26,872	£100,003
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