Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£125,053First Year

Profit From Rental Income

After 5 Years

£25,341

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£100,500

↗ 26%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,356	£25,736	£26,380	£27,039	£27,850	£132,362
Total Expenses	£20,015	£20,099	£20,206	£20,316	£20,440	£101,076
Profit Before Tax	£5,341	£5,637	£6,173	£6,723	£7,410	£31,285
Profit After Tax	£4,326	£4,566	£5,000	£5,446	£6,003	£25,341
Change In Property Value	£11,705	£12,056	£22,765	£26,201	£27,773	£100,500
Net Return	£16,031	£16,622	£27,766	£31,647	£33,775	£125,841
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	13%	22%	25%	27%	101%

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