Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£122,182First Year

Profit From Rental Income

After 5 Years

£35,586

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£105,381

↗ 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	£24,828	£25,200	£25,578	£26,218	£26,873	£128,698
Total Expenses	£16,772	£16,859	£16,938	£17,044	£17,152	£84,765
Profit Before Tax	£8,056	£8,341	£8,640	£9,174	£9,721	£43,933
Profit After Tax	£6,525	£6,756	£6,999	£7,431	£7,874	£35,586
Change In Property Value	£11,459	£21,637	£24,903	£26,397	£20,986	£105,381
Net Return	£17,984	£28,394	£31,901	£33,828	£28,860	£140,967
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