Flat M4 1 bed 1 bath

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£93,591First Year

Profit From Rental Income

After 5 Years

£17,547

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£77,344

↗ 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	£19,512	£19,805	£20,300	£20,807	£21,432	£101,855
Total Expenses	£15,864	£15,939	£16,032	£16,126	£16,231	£80,193
Profit Before Tax	£3,648	£3,865	£4,268	£4,681	£5,200	£21,662
Profit After Tax	£2,955	£3,131	£3,457	£3,792	£4,212	£17,547
Change In Property Value	£9,008	£9,278	£17,520	£20,164	£21,374	£77,344
Net Return	£11,963	£12,409	£20,977	£23,955	£25,586	£94,890
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	22%	26%	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