Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£105,732First Year

Profit From Rental Income

After 5 Years

£30,147

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£92,414

↗ 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	£21,768	£22,095	£22,426	£22,987	£23,561	£112,836
Total Expenses	£14,954	£15,036	£15,111	£15,209	£15,309	£75,618
Profit Before Tax	£6,814	£7,058	£7,315	£7,778	£8,253	£37,218
Profit After Tax	£5,519	£5,717	£5,925	£6,300	£6,685	£30,147
Change In Property Value	£10,049	£18,975	£21,838	£23,149	£18,403	£92,414
Net Return	£15,568	£24,692	£27,764	£29,449	£25,088	£122,561
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