Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£107,482First Year

Profit From Rental Income

After 5 Years

£30,720

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£93,793

↗ 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	£22,092	£22,423	£22,760	£23,329	£23,912	£114,516
Total Expenses	£15,147	£15,230	£15,305	£15,404	£15,505	£76,590
Profit Before Tax	£6,945	£7,193	£7,455	£7,925	£8,407	£37,925
Profit After Tax	£5,625	£5,826	£6,038	£6,419	£6,810	£30,720
Change In Property Value	£10,199	£19,258	£22,164	£23,494	£18,678	£93,793
Net Return	£15,824	£25,085	£28,203	£29,914	£25,488	£124,513
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