Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£121,570First Year

Profit From Rental Income

After 5 Years

£35,360

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£104,898

↗ 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	£24,708	£25,079	£25,455	£26,091	£26,743	£128,076
Total Expenses	£16,704	£16,791	£16,869	£16,975	£17,083	£84,422
Profit Before Tax	£8,004	£8,288	£8,585	£9,116	£9,661	£43,654
Profit After Tax	£6,483	£6,713	£6,954	£7,384	£7,825	£35,360
Change In Property Value	£11,406	£21,538	£24,789	£26,276	£20,889	£104,898
Net Return	£17,889	£28,251	£31,743	£33,660	£28,715	£140,258
Return From Rental Income (%)	5%	6%	6%	6%	6%	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