Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£111,070First Year

Profit From Rental Income

After 5 Years

£31,923

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£96,621

↗ 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	£22,764	£23,105	£23,452	£24,038	£24,639	£117,999
Total Expenses	£15,544	£15,628	£15,704	£15,804	£15,907	£78,588
Profit Before Tax	£7,220	£7,477	£7,748	£8,234	£8,732	£39,411
Profit After Tax	£5,848	£6,057	£6,276	£6,670	£7,073	£31,923
Change In Property Value	£10,506	£19,839	£22,833	£24,203	£19,241	£96,621
Net Return	£16,354	£25,895	£29,109	£30,872	£26,314	£128,545
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