Flat M4 1 bed 1 bath

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£93,587First Year

Profit From Rental Income

After 5 Years

£26,143

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£82,840

↗ 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	£19,512	£19,805	£20,102	£20,604	£21,119	£101,142
Total Expenses	£13,612	£13,691	£13,762	£13,854	£13,948	£68,866
Profit Before Tax	£5,900	£6,114	£6,340	£6,750	£7,171	£32,276
Profit After Tax	£4,779	£4,952	£5,135	£5,468	£5,809	£26,143
Change In Property Value	£9,008	£17,009	£19,576	£20,751	£16,497	£82,840
Net Return	£13,787	£21,961	£24,711	£26,218	£22,306	£108,983
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
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