Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£115,392First Year

Profit From Rental Income

After 5 Years

£22,973

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£93,389

↗ 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	£23,568	£23,922	£24,520	£25,133	£25,887	£123,028
Total Expenses	£18,741	£18,822	£18,925	£19,030	£19,148	£94,667
Profit Before Tax	£4,827	£5,099	£5,594	£6,102	£6,738	£28,361
Profit After Tax	£3,910	£4,130	£4,532	£4,943	£5,458	£22,973
Change In Property Value	£10,877	£11,203	£21,155	£24,347	£25,808	£93,389
Net Return	£14,786	£15,333	£25,686	£29,290	£31,266	£116,361
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