Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£115,375First Year

Profit From Rental Income

After 5 Years

£22,981

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£93,376

↗ 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	£18,739	£18,820	£18,923	£19,028	£19,146	£94,657
Profit Before Tax	£4,829	£5,101	£5,596	£6,104	£6,740	£28,371
Profit After Tax	£3,912	£4,132	£4,533	£4,944	£5,460	£22,981
Change In Property Value	£10,875	£11,201	£21,152	£24,344	£25,804	£93,376
Net Return	£14,787	£15,333	£25,685	£29,288	£31,264	£116,357
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