Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£109,517First Year

Profit From Rental Income

After 5 Years

£31,413

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£95,398

↗ 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	£22,476	£22,813	£23,155	£23,734	£24,328	£116,506
Total Expenses	£15,373	£15,456	£15,532	£15,631	£15,733	£77,725
Profit Before Tax	£7,103	£7,357	£7,624	£8,103	£8,594	£38,781
Profit After Tax	£5,754	£5,959	£6,175	£6,563	£6,961	£31,413
Change In Property Value	£10,373	£19,588	£22,544	£23,896	£18,997	£95,398
Net Return	£16,127	£25,547	£28,719	£30,460	£25,959	£126,811
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