Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£114,578First Year

Profit From Rental Income

After 5 Years

£33,066

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£99,387

↗ 28%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,412	£23,763	£24,120	£24,723	£25,341	£121,358
Total Expenses	£15,931	£16,017	£16,093	£16,195	£16,300	£80,536
Profit Before Tax	£7,481	£7,747	£8,026	£8,527	£9,041	£40,822
Profit After Tax	£6,059	£6,275	£6,501	£6,907	£7,323	£33,066
Change In Property Value	£10,807	£20,407	£23,486	£24,895	£19,792	£99,387
Net Return	£16,866	£26,682	£29,988	£31,803	£27,115	£132,453
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	15%	23%	26%	28%	24%	116%

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