Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£133,831First Year

Profit From Rental Income

After 5 Years

£39,410

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£114,565

↗ 28%After 5 Years

Return On Investment

115%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,988	£27,393	£27,804	£28,499	£29,211	£139,895
Total Expenses	£18,059	£18,149	£18,232	£18,343	£18,457	£91,240
Profit Before Tax	£8,929	£9,243	£9,572	£10,156	£10,754	£48,655
Profit After Tax	£7,233	£7,487	£7,753	£8,226	£8,711	£39,410
Change In Property Value	£12,457	£23,523	£27,073	£28,697	£22,814	£114,565
Net Return	£19,690	£31,010	£34,826	£36,924	£31,525	£153,975
Return From Rental Income (%)	5%	6%	6%	6%	7%	29%
Total Net Return (%)	15%	23%	26%	28%	24%	115%

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