Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£114,482First Year

Profit From Rental Income

After 5 Years

£33,056

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£99,312

↗ 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	£23,400	£23,751	£24,107	£24,710	£25,328	£121,296
Total Expenses	£15,921	£16,007	£16,083	£16,185	£16,290	£80,486
Profit Before Tax	£7,479	£7,744	£8,024	£8,525	£9,038	£40,810
Profit After Tax	£6,058	£6,273	£6,500	£6,905	£7,321	£33,056
Change In Property Value	£10,799	£20,391	£23,468	£24,877	£19,777	£99,312
Net Return	£16,856	£26,664	£29,968	£31,782	£27,098	£132,368
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