Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£105,841First Year

Profit From Rental Income

After 5 Years

£30,197

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£92,499

↗ 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	£21,792	£22,119	£22,451	£23,012	£23,587	£112,961
Total Expenses	£14,966	£15,049	£15,123	£15,221	£15,321	£75,680
Profit Before Tax	£6,826	£7,070	£7,328	£7,791	£8,266	£37,280
Profit After Tax	£5,529	£5,727	£5,935	£6,311	£6,695	£30,197
Change In Property Value	£10,058	£18,992	£21,859	£23,170	£18,420	£92,499
Net Return	£15,587	£24,719	£27,794	£29,481	£25,116	£122,696
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