Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£105,820First Year

Profit From Rental Income

After 5 Years

£30,205

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£92,483

↗ 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	£21,792	£22,119	£22,451	£23,012	£23,587	£112,961
Total Expenses	£14,964	£15,047	£15,121	£15,219	£15,319	£75,671
Profit Before Tax	£6,828	£7,072	£7,330	£7,793	£8,268	£37,290
Profit After Tax	£5,530	£5,728	£5,937	£6,312	£6,697	£30,205
Change In Property Value	£10,056	£18,989	£21,855	£23,166	£18,417	£92,483
Net Return	£15,586	£24,717	£27,792	£29,478	£25,114	£122,688
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