Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£121,592First Year

Profit From Rental Income

After 5 Years

£35,397

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£104,916

↗ 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	£24,720	£25,091	£25,467	£26,104	£26,756	£128,138
Total Expenses	£16,707	£16,794	£16,873	£16,978	£17,086	£84,438
Profit Before Tax	£8,013	£8,297	£8,594	£9,126	£9,670	£43,700
Profit After Tax	£6,491	£6,720	£6,961	£7,392	£7,833	£35,397
Change In Property Value	£11,408	£21,542	£24,793	£26,280	£20,893	£104,916
Net Return	£17,898	£28,262	£31,754	£33,672	£28,726	£140,313
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