Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£122,287First Year

Profit From Rental Income

After 5 Years

£35,637

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£105,464

↗ 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	£24,852	£25,225	£25,603	£26,243	£26,899	£128,822
Total Expenses	£16,784	£16,871	£16,950	£17,056	£17,164	£84,826
Profit Before Tax	£8,068	£8,353	£8,653	£9,187	£9,735	£43,996
Profit After Tax	£6,535	£6,766	£7,009	£7,442	£7,885	£35,637
Change In Property Value	£11,468	£21,654	£24,922	£26,418	£21,002	£105,464
Net Return	£18,003	£28,421	£31,931	£33,859	£28,887	£141,101
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