Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£30,758

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£93,807

↗ 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	£22,104	£22,436	£22,772	£23,341	£23,925	£114,578
Total Expenses	£15,150	£15,233	£15,308	£15,406	£15,507	£76,605
Profit Before Tax	£6,954	£7,203	£7,464	£7,935	£8,417	£37,973
Profit After Tax	£5,633	£5,834	£6,046	£6,427	£6,818	£30,758
Change In Property Value	£10,200	£19,261	£22,168	£23,498	£18,681	£93,807
Net Return	£15,833	£25,095	£28,214	£29,925	£25,499	£124,565
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