Flat M4 2 beds 2 baths

Bendix Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£27,276

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£85,530

↗ 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	£20,148	£20,450	£20,757	£21,276	£21,808	£104,439
Total Expenses	£13,989	£14,069	£14,141	£14,235	£14,331	£70,764
Profit Before Tax	£6,159	£6,381	£6,616	£7,041	£7,477	£33,674
Profit After Tax	£4,989	£5,169	£5,359	£5,703	£6,057	£27,276
Change In Property Value	£9,300	£17,562	£20,212	£21,424	£17,032	£85,530
Net Return	£14,289	£22,730	£25,571	£27,128	£23,089	£112,806
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
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