Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£-5,363

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£87,580

↗ 26%After 5 Years

Return On Investment

76%

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	£17,088	£17,158	£17,241	£17,327	£17,420	£86,234
Profit Before Tax	£-1,596	£-1,434	£-1,124	£-806	£-404	£-5,363
Profit After Tax	£-1,596	£-1,434	£-1,124	£-806	£-404	£-5,363
Change In Property Value	£10,200	£10,506	£19,839	£22,833	£24,203	£87,580
Net Return	£8,604	£9,072	£18,715	£22,026	£23,799	£82,217
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	8%	8%	17%	20%	22%	76%

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