Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£125,053First Year

Profit From Rental Income

After 5 Years

£36,512

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£107,645

↗ 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	£25,356	£25,736	£26,122	£26,775	£27,445	£131,435
Total Expenses	£17,089	£17,177	£17,256	£17,364	£17,473	£86,359
Profit Before Tax	£8,267	£8,559	£8,866	£9,412	£9,972	£45,076
Profit After Tax	£6,696	£6,933	£7,181	£7,624	£8,077	£36,512
Change In Property Value	£11,705	£22,102	£25,438	£26,964	£21,436	£107,645
Net Return	£18,401	£29,035	£32,619	£34,588	£29,513	£144,157
Return From Rental Income (%)	5%	6%	6%	6%	6%	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