Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£105,838First Year

Profit From Rental Income

After 5 Years

£20,600

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£86,358

↗ 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	£21,792	£22,119	£22,672	£23,239	£23,936	£113,757
Total Expenses	£17,480	£17,559	£17,657	£17,758	£17,870	£88,325
Profit Before Tax	£4,312	£4,560	£5,014	£5,481	£6,066	£25,432
Profit After Tax	£3,492	£3,693	£4,062	£4,439	£4,913	£20,600
Change In Property Value	£10,058	£10,359	£19,562	£22,514	£23,865	£86,358
Net Return	£13,550	£14,053	£23,624	£26,953	£28,778	£106,958
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
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