Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£105,837First Year

Profit From Rental Income

After 5 Years

£30,198

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£92,497

↗ 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	£14,966	£15,049	£15,123	£15,221	£15,321	£75,679
Profit Before Tax	£6,826	£7,070	£7,328	£7,791	£8,266	£37,282
Profit After Tax	£5,529	£5,727	£5,936	£6,311	£6,696	£30,198
Change In Property Value	£10,058	£18,992	£21,858	£23,169	£18,420	£92,497
Net Return	£15,587	£24,719	£27,794	£29,480	£25,115	£122,695
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