Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£114,570First Year

Profit From Rental Income

After 5 Years

£33,069

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£99,380

↗ 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	£23,412	£23,763	£24,120	£24,723	£25,341	£121,358
Total Expenses	£15,931	£16,016	£16,092	£16,195	£16,299	£80,532
Profit Before Tax	£7,481	£7,747	£8,027	£8,528	£9,042	£40,826
Profit After Tax	£6,060	£6,275	£6,502	£6,908	£7,324	£33,069
Change In Property Value	£10,806	£20,405	£23,485	£24,894	£19,791	£99,380
Net Return	£16,866	£26,681	£29,987	£31,802	£27,114	£132,449
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