Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£133,820First Year

Profit From Rental Income

After 5 Years

£-20,281

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£106,951

↗ 26%After 5 Years

Return On Investment

65%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,492	£15,724	£16,117	£16,520	£17,016	£80,870
Total Expenses	£20,071	£20,142	£20,225	£20,310	£20,403	£101,152
Profit Before Tax	£-4,579	£-4,417	£-4,107	£-3,790	£-3,387	£-20,281
Profit After Tax	£-4,579	£-4,417	£-4,107	£-3,790	£-3,387	£-20,281
Change In Property Value	£12,456	£12,830	£24,227	£27,883	£29,556	£106,951
Net Return	£7,877	£8,412	£20,119	£24,093	£26,168	£86,670
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-15%
Total Net Return (%)	6%	6%	15%	18%	20%	65%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change