Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£133,596First Year

Profit From Rental Income

After 5 Years

£39,362

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£114,378

↗ 28%After 5 Years

Return On Investment

115%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,952	£27,356	£27,767	£28,461	£29,172	£139,708
Total Expenses	£18,034	£18,124	£18,206	£18,317	£18,431	£91,112
Profit Before Tax	£8,918	£9,232	£9,560	£10,143	£10,741	£48,596
Profit After Tax	£7,224	£7,478	£7,744	£8,216	£8,700	£39,362
Change In Property Value	£12,437	£23,485	£27,029	£28,651	£22,777	£114,378
Net Return	£19,661	£30,963	£34,773	£36,867	£31,478	£153,741
Return From Rental Income (%)	5%	6%	6%	6%	7%	29%
Total Net Return (%)	15%	23%	26%	28%	24%	115%

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