Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£105,732First Year

Profit From Rental Income

After 5 Years

£20,557

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£86,280

↗ 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	£21,768	£22,095	£22,647	£23,213	£23,909	£113,632
Total Expenses	£17,466	£17,545	£17,643	£17,743	£17,856	£88,252
Profit Before Tax	£4,302	£4,550	£5,004	£5,470	£6,054	£25,380
Profit After Tax	£3,485	£3,685	£4,053	£4,430	£4,904	£20,557
Change In Property Value	£10,049	£10,350	£19,544	£22,494	£23,843	£86,280
Net Return	£13,533	£14,035	£23,598	£26,924	£28,747	£106,837
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