Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£115,392First Year

Profit From Rental Income

After 5 Years

£33,352

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£100,029

↗ 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	£23,568	£23,922	£24,280	£24,887	£25,510	£122,167
Total Expenses	£16,022	£16,107	£16,184	£16,287	£16,391	£80,991
Profit Before Tax	£7,546	£7,814	£8,096	£8,601	£9,118	£41,176
Profit After Tax	£6,112	£6,330	£6,558	£6,967	£7,386	£33,352
Change In Property Value	£10,877	£20,538	£23,638	£25,056	£19,920	£100,029
Net Return	£16,989	£26,868	£30,196	£32,023	£27,305	£133,381
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