Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£107,570First Year

Profit From Rental Income

After 5 Years

£30,778

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£93,862

↗ 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	£22,116	£22,448	£22,784	£23,354	£23,938	£114,640
Total Expenses	£15,158	£15,241	£15,315	£15,414	£15,515	£76,643
Profit Before Tax	£6,958	£7,207	£7,469	£7,940	£8,423	£37,997
Profit After Tax	£5,636	£5,838	£6,050	£6,431	£6,822	£30,778
Change In Property Value	£10,206	£19,272	£22,181	£23,512	£18,692	£93,862
Net Return	£15,842	£25,110	£28,231	£29,943	£25,514	£124,640
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