Flat M4 1 bed 1 bath

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£90,343First Year

Profit From Rental Income

After 5 Years

£25,084

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£80,282

↗ 28%After 5 Years

Return On Investment

117%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,912	£19,196	£19,484	£19,971	£20,470	£98,032
Total Expenses	£13,253	£13,332	£13,402	£13,492	£13,585	£67,064
Profit Before Tax	£5,659	£5,864	£6,082	£6,479	£6,885	£30,968
Profit After Tax	£4,583	£4,750	£4,926	£5,248	£5,577	£25,084
Change In Property Value	£8,729	£16,484	£18,972	£20,110	£15,987	£80,282
Net Return	£13,313	£21,234	£23,898	£25,358	£21,564	£105,366
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	15%	24%	26%	28%	24%	117%

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