Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£105,820First Year

Profit From Rental Income

After 5 Years

£20,609

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£86,344

↗ 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	£21,792	£22,119	£22,672	£23,239	£23,936	£113,757
Total Expenses	£17,478	£17,557	£17,655	£17,756	£17,868	£88,314
Profit Before Tax	£4,314	£4,562	£5,017	£5,483	£6,068	£25,443
Profit After Tax	£3,494	£3,695	£4,063	£4,441	£4,915	£20,609
Change In Property Value	£10,056	£10,358	£19,559	£22,510	£23,861	£86,344
Net Return	£13,550	£14,053	£23,622	£26,951	£28,776	£106,952
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