Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£104,074First Year

Profit From Rental Income

After 5 Years

£20,177

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£85,060

↗ 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	£21,468	£21,790	£22,335	£22,893	£23,580	£112,066
Total Expenses	£17,248	£17,326	£17,424	£17,523	£17,635	£87,156
Profit Before Tax	£4,220	£4,464	£4,911	£5,370	£5,945	£24,910
Profit After Tax	£3,418	£3,616	£3,978	£4,349	£4,816	£20,177
Change In Property Value	£9,906	£10,204	£19,268	£22,176	£23,506	£85,060
Net Return	£13,325	£13,819	£23,246	£26,525	£28,322	£105,236
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